{"schemaVersion":2,"ticker":"DKL","company":{"ticker":"DKL","name":"Delek Logistics Partners, LP","exchange":"NYSE","cik":1552797,"sic":"4610","sicDescription":"Pipe Lines (No Natural Gas)","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:37.823Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[504408000,744079000,1022586000,907428000,841253000,589669000,448059000,538075000,657609000,583992000,563418000,700902000,1036407000,1020409000,940636000,1013323000],"costOfRevenue":[476678000,700505000,959434000,811364000,697221000,436304000,354951000,432070000,509093000,432707000,356677000,484837000,787011000,735445000,696890000,798153000],"grossProfit":[27730000,43574000,63152000,96064000,144032000,153365000,93108000,106005000,148516000,151285000,206741000,216065000,249396000,284964000,243746000,215170000],"operatingExpenses":[5247000,7583000,10956000,7526000,10616000,11384000,34896000,40154000,55924000,71341000,53846000,59483000,85438000,115682000,122020000,166752000],"operatingIncome":[17753000,11565000,2524000,38731000,78846000,77262000,77650000,88177000,125757000,125812000,179793000,190502000,209682000,238949000,202826000,181844000],"pretaxIncome":[15189000,9554000,-158000,34161000,70190000,66016000,62885000,69187000,90716000,97716000,159479000,164975000,159434000,127441000,143164000,176918000],"interestExpense":[2564000,2011000,2682000,4570000,8656000,10658000,13587000,23944000,41263000,47328000,42874000,50221000,82304000,143244000,150960000,179296000],"netIncome":[10087000,4191000,13866000,33404000,70058000,66211000,62804000,69409000,90182000,96749000,159256000,164822000,159052000,126236000,142685000,176460000],"cash":[0,null,23452000,924000,1861000,0,59000,4675000,4522000,5545000,4243000,4292000,7970000,3755000,5384000,10892000],"currentAssets":[null,48451000,65711000,47765000,40959000,47040000,32041000,50450000,32568000,33570000,29309000,23033000,65230000,76269000,145892000,400768000],"totalAssets":[71831000,223159000,283316000,301344000,331286000,375288000,415547000,443530000,624593000,744447000,956417000,935071000,1679299000,1642246000,2041559000,2779268000],"currentLiabilities":[null,64004000,40297000,39709000,30316000,20690000,20729000,31782000,36505000,35082000,28300000,96815000,106218000,90590000,88778000,356493000],"totalDebt":[null,30300000,90000000,null,null,null,null,null,null,null,null,898970000,1661567000,1703789000,1875397000,2344420000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null],"operatingCashFlow":[13421000,-10052000,17112000,36568000,85084000,68024000,100707000,91212000,152958000,130399000,193016000,275162000,192168000,225319000,206339000,237115000],"capex":[0,7130000,30816000,25597000,9012000,19956000,11287000,20744000,157150000,9070000,13284000,24016000,146695000,100348000,131793000,280257000],"depreciationAndAmortization":[2810000,6061000,10120000,12436000,15022000,19692000,20813000,21914000,25990000,26701000,35731000,42770000,62988000,92384000,96375000,125600000],"totalCosts":[486655000,732514000,1020062000,868697000,762407000,512407000,370409000,449898000,531852000,458180000,383625000,510400000,826725000,781460000,737810000,831479000],"ebitda":[20563000,17626000,12644000,51167000,93868000,96366000,97285000,115045000,157969000,171745000,238084000,257966000,304726000,363069000,390499000,481814000],"ebit":[17753000,11565000,2524000,38731000,78846000,76674000,76472000,93131000,131979000,145044000,202353000,215196000,241738000,270685000,294124000,356214000],"netDebt":[null,null,66548000,null,null,null,null,null,null,null,null,894678000,1653597000,1700034000,1870013000,2333528000],"capexOutflow":[0,-7130000,-30816000,-25597000,-9012000,-19956000,-11287000,-20744000,-157150000,-9070000,-13284000,-24016000,-146695000,-100348000,-131793000,-280257000],"freeCashFlow":[13421000,-17182000,-13704000,10971000,76072000,48068000,89420000,70468000,-4192000,121329000,179732000,251146000,45473000,124971000,74546000,-43142000],"grossMargin":[5.497533742525892,5.856098613184891,6.1757152943615505,10.58640465138832,17.121127651253545,26.008659095187298,20.78029902311972,19.700785206523257,22.58424078745881,25.905320620830423,36.694070831957795,30.826706158635588,24.063519447475752,27.92644910031174,25.912892978793074,21.234098110868892],"operatingMargin":[3.5195714580260424,1.5542704470896236,0.2468252058995527,4.26821742331072,9.372448003157196,13.102605020782846,17.330306946183427,16.387492449937277,19.12336966191156,21.543445800627406,31.911121050445672,27.179548638754063,20.23162715033766,23.416982798074105,21.562644848804428,17.945314573931512],"netMargin":[1.9997700274381056,0.5632466445095211,1.3559739718713146,3.681173602754158,8.327815770047774,11.228502770198196,14.016904023800436,12.899502857408354,13.713620099481608,16.566836532007287,28.266047588113974,23.515698342992316,15.346480677957597,12.371117855683359,15.168992043681085,17.413993366379724],"currentRatio":[null,0.756999562527342,1.6306672953321588,1.202875922334987,1.3510687425781764,2.2735621072982117,1.5457089102223938,1.587376502422755,0.8921517600328722,0.956900974858902,1.0356537102473498,0.23790734906780975,0.6141143685627671,0.8419141185561321,1.6433350604879586,1.1241959870179778],"fcfMargin":[2.6607428906758024,-2.3091634087240736,-1.3401317835370326,1.2090215422050015,9.042701779369583,8.151691881377518,19.95719313751091,13.096315569390885,-0.6374608620015846,20.77579829860683,31.90029427529827,35.831828130038154,4.3875620292028135,12.247147957338674,7.925063467696325,-4.257477625594208],"returnOnAssets":[14.042683521042445,2.841452252618733,5.475492373759811,11.426812164334828,22.148175078639966,18.741419865435187,15.88295915077102,16.158970616138017,16.886070237229234,14.133845614445159,18.72648254063817,17.42776057791538,12.16752028213298,7.601041081785735,7.746609823266976,7.32073563311855],"revenueGrowth":[null,47.515305070498485,37.42976216235103,-11.261448914810101,-7.292589604905297,-29.905866606122057,-24.015167831444415,20.090211333775244,22.215118710216974,-11.194646058676206,-3.522993465663915,24.40177630107665,47.8676048862751,-1.543602079105988,-7.817747589446977,7.727431227382331]}},"quarterly":{"keys":["2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[159096000,198158000,199825000,187000000,239084000,262480000,271806000,111208000,210894000,230141000,243295000,223097000,203527000,236343000,228036000,173347000,143512000,172134000,165092000,108931000,104056000,111853000,107470000,124680000,129473000,126769000,130626000,151207000,167921000,166280000,164110000,159298000,152483000,155342000,137556000,138610000,163401000,117637000,142268000,140112000,152913000,168478000,189627000,189884000,206581000,266750000,294025000,269051000,243525000,246911000,275824000,254149000,252075000,264628000,214070000,209863000,249930000,246350000,261277000,255766000,297466000,384760000],"costOfRevenue":[null,null,187209000,174271000,225409000,249060000,255281000,96933000,187860000,207966000,218222000,197316000,172209000,196574000,194133000,134305000,108407000,132494000,124385000,71018000,66753000,73101000,73527000,88777000,92590000,85039000,103804000,122305000,136394000,126701000,126337000,119661000,117696000,116563000,96222000,73760000,121050000,63738000,83317000,63217000,105668000,113138000,131868000,109414000,153598000,209592000,221872000,201948000,170075000,179070000,206500000,179800000,180554000,190260000,165225000,160851000,196180000,182765000,207324000,211884000,250560000,318670000],"grossProfit":[null,null,12616000,12729000,13675000,13420000,16525000,14275000,23034000,22175000,25073000,25781000,31318000,39769000,33903000,39042000,35105000,39640000,40707000,37913000,37303000,38752000,33943000,35903000,36883000,41730000,26822000,28902000,31527000,39579000,37773000,39637000,34787000,38779000,41334000,64850000,42351000,53899000,58951000,76895000,47245000,55340000,57759000,80470000,52983000,57158000,72153000,67103000,73450000,67841000,69324000,74349000,71521000,74368000,48845000,49012000,53750000,63585000,53953000,43882000,46906000,66090000],"operatingExpenses":[null,null,1273000,2523000,2407000,2346000,1804000,1169000,2202000,1521000,1973000,1830000,2663000,2242000,2453000,3258000,3409000,2982000,2703000,2290000,2913000,2698000,2307000,2338000,2848000,2656000,9940000,11365000,11898000,14114000,14489000,15423000,15307000,16521000,17490000,22023000,13954000,4721000,6122000,5655000,4022000,5854000,6171000,5414000,17543000,20284000,25065000,22546000,24215000,28476000,32611000,30380000,31695000,29454000,27746000,33125000,40630000,37525000,43472000,45125000,46596000,42794000],"operatingIncome":[6448000,3112000,5754000,4707000,3730000,2031000,2560000,8970000,8210000,7443000,10986000,12355000,15682000,24111000,17242000,21811000,16414000,21139000,21847000,17862000,18974000,22512000,17001000,19163000,18472000,23371000,22636000,23698000,27277000,34710000,32624000,31147000,29111000,32256000,34729000,29715000,35042000,47881000,51765000,45105000,42170000,48394000,50583000,49355000,46838000,42206000,59017000,61621000,63932000,59947000,62554000,52516000,64542000,68461000,31808000,38015000,47599000,52436000,45368000,36441000,40009000,61896000],"pretaxIncome":[null,null,5274000,-4291000,4431000,3313000,1893000,8474000,7393000,6691000,9792000,10285000,13699000,21769000,15016000,19706000,14257000,18374000,18711000,14674000,15546000,19022000,13284000,15033000,14646000,19085000,17097000,18359000,20073000,25683000,23432000,21528000,19761000,24956000,30614000,22384000,28771000,43675000,46160000,40873000,36451000,43412000,43430000,41682000,39615000,32469000,45061000,42289000,37669000,32152000,34952000,22668000,32974000,41115000,33824000,35251000,39216000,44819000,45904000,46979000,32352000,28871000],"interestExpense":[null,null,480000,543000,488000,null,667000,496000,817000,752000,1194000,1807000,1983000,2342000,2226000,2105000,2157000,2616000,2843000,3042000,3199000,3284000,3409000,3695000,4071000,5462000,7124000,7287000,8062000,10926000,11108000,11167000,11301000,11354000,12509000,12164000,11824000,10670000,10360000,10020000,9737000,11658000,14529000,14297000,14250000,16812000,22559000,28683000,32581000,35099000,36901000,38663000,40229000,35296000,37022000,38413000,41101000,41711000,47991000,48493000,51592000,70090000],"netIncome":[3758000,2001000,3400000,3488000,2511000,2487000,-544000,12506000,7271000,6573000,9485000,10338000,13552000,21488000,14839000,20179000,14003000,18311000,18602000,15295000,15448000,18893000,13151000,15312000,14595000,18977000,16923000,18914000,19995000,25582000,23326000,21280000,19696000,24885000,30530000,21638000,27796000,44415000,46328000,40717000,36267000,43246000,43624000,41685000,39514000,32164000,44674000,42700000,37367000,31896000,34825000,22148000,32648000,41058000,33674000,35305000,39034000,44574000,45560000,47292000,32352000,28871000],"cash":[null,null,18000,35000,27000,685000,213000,23452000,18980000,27303000,6712000,924000,4126000,2417000,733000,1861000,0,124000,204000,0,204000,0,0,59000,33000,4899000,5290000,4675000,4787000,5177000,19006000,4522000,5356000,5440000,6353000,5545000,4176000,16196000,6024000,4243000,13377000,2173000,4864000,4292000,2726000,13810000,14945000,7970000,10964000,7715000,4182000,3755000,9672000,5111000,7317000,5384000,2107000,1436000,6912000,10892000,9907000,13705000],"currentAssets":[null,null,null,48451000,null,null,77935000,65711000,81741000,81183000,63168000,47765000,50585000,66012000,50804000,40959000,37971000,44062000,42555000,47040000,40121000,28850000,21675000,32041000,30977000,35237000,34249000,50450000,60808000,50121000,96672000,32568000,34192000,37441000,36760000,33570000,22627000,43497000,35604000,29309000,28091000,23126000,26588000,23033000,26321000,63664000,73210000,65230000,76928000,85434000,117641000,76269000,105523000,96569000,85941000,145892000,156911000,409847000,382793000,400768000,536329000,470147000],"totalAssets":[null,null,132707000,223159000,229880000,236806000,284826000,283316000,260806000,258822000,287378000,301344000,301314000,314439000,296172000,331286000,332556000,351996000,361803000,375288000,379200000,381771000,393170000,415547000,413603000,415532000,422858000,443530000,665946000,650349000,693569000,624593000,640208000,769310000,767807000,744447000,946236000,973737000,957586000,956417000,948870000,935476000,930543000,935071000,935266000,1609295000,1638240000,1679299000,1691617000,1692556000,1709464000,1642246000,1654371000,1623302000,1960723000,2041559000,2395454000,2752889000,2747241000,2779268000,2908700000,2870464000],"currentLiabilities":[null,null,null,64004000,null,null,49799000,40297000,48967000,45162000,54934000,39709000,35804000,58330000,45817000,30316000,26183000,38612000,34329000,20690000,18024000,13582000,16888000,20729000,22395000,21251000,28739000,31782000,37869000,21130000,26236000,36505000,39020000,35170000,32341000,35082000,22642000,17975000,23946000,28300000,32766000,67527000,88044000,96815000,96264000,162986000,265958000,106218000,77974000,56444000,85364000,90590000,57201000,70028000,69582000,88778000,97459000,442604000,370233000,356493000,560967000,489295000],"totalDebt":[null,null,null,30300000,null,null,null,90000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,898970000,null,1522183000,1448772000,1661567000,1708200000,1744338000,1741429000,1703789000,1601226000,1566346000,1894257000,1875397000,2145730000,2211426000,2288318000,2344420000,2294624000,2372717000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,70000000,0,null,null,null,null,null,null],"operatingCashFlow":[null,null,null,-7249000,6537000,-3088000,-7981000,21644000,-2020000,22653000,14851000,1084000,13589000,31036000,19981000,null,15769000,30791000,20202000,null,26374000,31215000,29172000,null,23474000,23436000,30241000,null,23656000,27987000,5957000,95358000,27017000,24806000,35048000,43528000,34834000,37547000,62273000,58362000,61732000,85792000,74752000,52886000,47920000,85137000,164425000,-105314000,29190000,34612000,46828000,114689000,43858000,87639000,24944000,49898000,31550000,107423000,54937000,43205000,170376000,71198000],"capex":[null,null,138000,6991000,1013000,1190000,5388000,14116000,3715000,3425000,2701000,15757000,2316000,1884000,827000,4082000,7573000,5962000,4063000,2358000,1911000,1064000,2658000,5654000,3764000,2103000,5880000,8997000,147472000,2696000,2725000,4257000,1181000,1256000,2527000,4106000,4164000,833000,1921000,6366000,6593000,2844000,3661000,10918000,13038000,26265000,42251000,65141000,28419000,28369000,4359000,39201000,12036000,15602000,57060000,47095000,60032000,116933000,69092000,34200000,54399000,62885000],"depreciationAndAmortization":[null,null,1431000,2761000,2134000,2260000,2616000,1205000,3541000,2372000,2844000,2470000,3477000,3623000,3847000,4075000,4500000,4744000,4541000,5907000,4996000,4812000,5356000,5649000,5193000,5742000,5462000,5517000,6000000,7019000,6702000,6269000,6574000,6639000,6588000,6900000,6299000,8694000,9459000,11279000,10739000,9967000,10156000,11908000,10335000,13422000,19540000,19691000,21105000,23727000,24585000,22967000,26495000,24207000,21204000,24469000,27716000,27097000,34799000,35988000,36501000,37405000],"totalCosts":[152648000,195046000,194071000,182293000,234165000,258545000,269246000,102238000,202684000,222699000,232309000,211005000,187845000,212232000,210794000,151536000,127098000,150995000,143245000,91069000,85082000,89341000,90469000,105517000,111001000,103398000,107990000,127509000,140644000,131570000,131486000,128152000,123372000,123086000,102827000,108895000,128359000,69756000,90503000,95007000,110743000,120084000,139044000,140529000,159743000,224544000,235008000,207430000,179593000,186964000,213270000,201633000,187533000,196167000,182262000,171848000,202331000,193914000,215909000,219325000,257457000,322864000],"ebitda":[null,null,7185000,-987000,7053000,null,5176000,10175000,11751000,9815000,13830000,14562000,19159000,27734000,21089000,25886000,20914000,25734000,26095000,23623000,23741000,27118000,22049000,24377000,23910000,30289000,29683000,31163000,34135000,43628000,41242000,38964000,37636000,42949000,49711000,41448000,46894000,63039000,65979000,62172000,56927000,65037000,68115000,67887000,64200000,62703000,87160000,90663000,91355000,90978000,96438000,84298000,99698000,100618000,92050000,98133000,108033000,113627000,128694000,131460000,120445000,136366000],"ebit":[null,null,5754000,-3748000,4919000,null,2560000,8970000,8210000,7443000,10986000,12092000,15682000,24111000,17242000,21811000,16414000,20990000,21554000,17716000,18745000,22306000,16693000,18728000,18717000,24547000,24221000,25646000,28135000,36609000,34540000,32695000,31062000,36310000,43123000,34548000,40595000,54345000,56520000,50893000,46188000,55070000,57959000,55979000,53865000,49281000,67620000,70972000,70250000,67251000,71853000,61331000,73203000,76411000,70846000,73664000,80317000,86530000,93895000,95472000,83944000,98961000],"netDebt":[null,null,null,30265000,null,null,null,66548000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,894678000,null,1508373000,1433827000,1653597000,1697236000,1736623000,1737247000,1700034000,1591554000,1561235000,1886940000,1870013000,2143623000,2209990000,2281406000,2333528000,2284717000,2359012000],"capexOutflow":[null,null,-138000,-6991000,-1013000,-1190000,-5388000,-14116000,-3715000,-3425000,-2701000,-15757000,-2316000,-1884000,-827000,-4082000,-7573000,-5962000,-4063000,-2358000,-1911000,-1064000,-2658000,-5654000,-3764000,-2103000,-5880000,-8997000,-147472000,-2696000,-2725000,-4257000,-1181000,-1256000,-2527000,-4106000,-4164000,-833000,-1921000,-6366000,-6593000,-2844000,-3661000,-10918000,-13038000,-26265000,-42251000,-65141000,-28419000,-28369000,-4359000,-39201000,-12036000,-15602000,-57060000,-47095000,-60032000,-116933000,-69092000,-34200000,-54399000,-62885000],"freeCashFlow":[null,null,null,-14240000,5524000,-4278000,-13369000,7528000,-5735000,19228000,12150000,-14673000,11273000,29152000,19154000,null,8196000,24829000,16139000,null,24463000,30151000,26514000,null,19710000,21333000,24361000,null,-123816000,25291000,3232000,91101000,25836000,23550000,32521000,39422000,30670000,36714000,60352000,51996000,55139000,82948000,71091000,41968000,34882000,58872000,122174000,-170455000,771000,6243000,42469000,75488000,31822000,72037000,-32116000,2803000,-28482000,-9510000,-14155000,9005000,115977000,8313000],"grossMargin":[null,null,6.313524333792069,6.806951871657755,5.719747034515066,5.112770496799756,6.079703906462697,12.836306740522266,10.922074596716834,9.635397430271007,10.30559608705481,11.555959963603275,15.38763898647354,16.826815264255764,14.867389359574803,22.52245496028198,24.461369084118402,23.028570764636854,24.65716085576527,34.80460107774646,35.84896594141616,34.64547218223919,31.58369777612357,28.796118062239334,28.48702045986422,32.918142448074846,20.533431323013794,19.114194448669704,18.774900101833598,23.802622083233103,23.01687892267382,24.882296074024783,22.81369070650499,24.963628638745476,30.04885283084707,46.7859461799293,25.918446031542036,45.81806744476653,41.43658447437231,54.88109512390088,30.896653652730638,32.84701860183525,30.459270040658765,42.37850477133408,25.647566813985794,21.42755388940956,24.539750021256694,24.940624639938154,30.16117441741094,27.475892123072686,25.13341841174082,29.254098973436843,28.372904889417832,28.102846259655063,22.817302751436447,23.354283508765242,21.5060216860721,25.810838238278873,20.649731893737297,17.157088901574095,15.768524806196337,17.176941470007275],"operatingMargin":[4.052898878664454,1.5704639731931085,2.879519579632178,2.5171122994652406,1.56012112897559,0.7737732398658945,0.9418482299875646,8.065966477231854,3.8929509611463584,3.234104309966499,4.515505867362666,5.537949860374635,7.705120205181622,10.201698379050786,7.561086845936607,12.582277166608016,11.437371090919227,12.280548874713885,13.233227533738765,16.397536054933855,18.234412239563312,20.126415920896175,15.819298408858288,15.369746551170998,14.267067264989612,18.435895210974294,17.328862554162264,15.672554842037737,16.24394804699829,20.874428674524896,19.879349216988608,19.552662305866992,19.09130853931258,20.764506701342846,25.247172060833407,21.437847197171923,21.445401190935183,40.702330049219206,36.38555402479827,32.19210346008907,27.57777298202246,28.72422512138083,26.67499881346011,25.992184702239264,22.672946689192134,15.822305529522025,20.072102712354393,22.903092722197652,26.252746124627862,24.278788713342053,22.678954695748015,20.663469067358125,25.604284439155013,25.87065616639207,14.858691082356238,18.11419831032626,19.044932581122715,21.28516338542724,17.363947075326188,14.247788994627902,13.449940497401384,16.086911321343177],"netMargin":[2.3620958415045004,1.009800260398268,1.7014888027023647,1.86524064171123,1.050258486557026,0.9475007619628162,-0.20014274887235747,11.245593842169628,3.447703585687597,2.8560751886886733,3.898559362091288,4.633858814775635,6.658576012027888,9.091870713327664,6.507305863986389,11.64081293590313,9.757372205808574,10.63764276668177,11.267656821650958,14.040998430198934,14.84585223341278,16.890919331622754,12.236903321857262,12.281039461020212,11.27262054636874,14.969748124541487,12.955307519176888,12.508680153696588,11.907385020336944,15.38489295164782,14.21363719456462,13.35861090534721,12.916849747184934,16.019492474668795,22.194597109540844,15.610706298246878,17.0109118059253,37.75597813613064,32.56389349678072,29.060323170035403,23.71740793784701,25.668633293367684,23.005162766905556,21.95287649301679,19.127606120601605,12.057731958762886,15.193946093019301,15.870597024355975,15.344215172980185,12.91801499325668,12.625804861070828,8.714572947365522,12.951700882673808,15.515364965158637,15.730368571028169,16.822879688177526,15.617973032449086,18.093769027805966,17.43743230364709,18.49033882533253,10.875864804717178,7.5036386318744155],"currentRatio":[null,null,null,0.756999562527342,null,null,1.564991264884837,1.6306672953321588,1.6693079012396104,1.7975953235020592,1.149888957658281,1.202875922334987,1.4128309686068596,1.1316989542259557,1.1088460615055546,1.3510687425781764,1.4502157888706413,1.1411478296902517,1.239622476623263,2.2735621072982117,2.225976475810031,2.1241348844058314,1.283455708195168,1.5457089102223938,1.3832105380665327,1.6581337348830643,1.1917255297679112,1.587376502422755,1.605746124798648,2.372030288689068,3.6847080347613965,0.8921517600328722,0.8762685802152742,1.0645720784759738,1.1366377044618285,0.956900974858902,0.9993375143538556,2.4198609179415858,1.4868454021548485,1.0356537102473498,0.857321613868034,0.3424704192397115,0.3019853709508882,0.23790734906780975,0.27342516413197043,0.3906102364620274,0.2752690274404229,0.6141143685627671,0.9865852720137481,1.5136064063496564,1.37811021039314,0.8419141185561321,1.844775440988794,1.3790055406408865,1.2351039061826334,1.6433350604879586,1.6100206240572958,0.9259902757318054,1.0339245826276966,1.1241959870179778,0.9560794128709889,0.9608661441461694],"fcfMargin":[null,null,null,-7.614973262032086,2.310485017818005,-1.6298384638829624,-4.918581635431154,6.769297172865262,-2.7193756104962685,8.354878096471294,4.993937401097433,-6.576959797756134,5.538822858883588,12.334615368341774,8.399550948095914,null,5.7110206811973905,14.424227636608688,9.775761393647178,null,23.50945644652879,26.95591535318677,24.67107099655718,null,15.223251179782658,16.828246653361624,18.649426607260423,null,-73.73467285211498,15.209886937695453,1.9694107610748888,57.189041921430274,16.94352813100477,15.160098363610613,23.642007618715287,28.44094942644831,18.769774970777412,31.20956841809975,42.421345629375544,37.11031175059952,36.05906626643909,49.233727845772144,37.489914410922495,22.101914853278846,16.885386361766088,22.070103092783505,41.5522489584219,-63.354159620295036,0.31659993840468126,2.5284414222128624,15.397137304948084,29.702261271931036,12.624020628781116,27.22198709131309,-15.002569253048067,1.3356332464512561,-11.395990877445685,-3.8603612746092955,-5.417621910845578,3.5207963529163373,38.98832135437328,2.160567626572409],"returnOnAssets":[null,null,null,8.574527950100004,4.959109100400209,5.019298497504286,3.8042502029779683,6.6972703489807,8.85291204558516,10.41345525272987,12.525253231365038,11.516778982656586,14.21333523091155,19.14067065437907,20.63816296804044,22.148175078639966,22.24714846892896,20.206621801075876,21.610243550286864,18.741419865435187,19.011009390858664,18.599364648451076,16.63291270018928,15.88295915077102,15.628346512311381,15.561210731679173,16.128613233859625,16.158970616138017,13.859306062068514,15.276377006438805,15.731794376166109,16.886257481582177,13.763155033786214,12.564566561406648,13.191813742664449,14.133845614445159,13.21811548343339,14.271445348289518,16.24870391846959,18.72648254063817,17.701067908602475,17.447817503861536,17.35622936780273,17.42776057791538,17.84043190088189,12.338006052411004,12.304425870149405,12.16752028213298,11.946097332846572,9.487829705216862,8.76947304779634,7.601041081785735,7.263445057184903,7.882062500867046,7.058386943226598,7.746609823266976,7.361848968782601,6.973507326348416,6.987011795332335,7.32073563311855,6.401699498166908,5.479826715484516],"revenueGrowth":[null,null,null,null,50.276562578568914,32.4599561965704,36.02201926685851,-40.53048128342246,-11.790835020327584,-12.320557756781469,-10.48946675202166,100.61236601683335,-3.4932240841370588,2.6948696668564143,-6.271809942662198,-22.299717163386333,-29.487488146535846,-27.167718104619134,-27.60265922924451,-37.160146988410524,-27.4931713027482,-35.019810147908025,-34.902963196278435,14.45777602335423,24.42627046974706,13.335359802598056,21.54647808690797,21.276066730830934,29.69576668494589,31.167714504334665,25.633487973297807,5.350942747359588,-9.193608899422944,-6.578061101756072,-16.18061056608372,-12.986980376401458,7.160142442108297,-24.272250904455973,3.425513972491201,1.0836159007286739,-6.418565369856976,43.218545185613365,33.288582112632504,35.52301016329793,35.097081346909675,58.3292774130747,55.05439626213566,41.69229634935012,17.883542048881562,-7.437300843486405,-6.1902899413315176,-5.53872685847665,3.5109331690791556,7.17545998355682,-22.38891467022449,-17.425211195007652,-0.8509372210651622,-6.9070544311259585,22.052132480029908,21.8728408533186,19.01972552314648,56.18429064339354]}},"filings":[{"accn":"0001552797-21-000015","filed":"2021-03-01","form":"10-K"},{"accn":"0001552797-22-000113","filed":"2022-09-23","form":"10-K/A"},{"accn":"0001552797-21-000035","filed":"2021-05-07","form":"10-Q"},{"accn":"0001552797-21-000081","filed":"2021-08-05","form":"10-Q"},{"accn":"0001552797-21-000091","filed":"2021-11-05","form":"10-Q"},{"accn":"0001552797-23-000010","filed":"2023-03-01","form":"10-K"},{"accn":"0001552797-22-000092","filed":"2022-08-10","form":"10-Q/A"},{"accn":"0001552797-22-000088","filed":"2022-08-05","form":"10-Q"},{"accn":"0001552797-22-000126","filed":"2022-11-08","form":"10-Q"},{"accn":"0001552797-24-000011","filed":"2024-02-28","form":"10-K"},{"accn":"0001552797-23-000035","filed":"2023-05-09","form":"10-Q"},{"accn":"0001552797-23-000073","filed":"2023-08-09","form":"10-Q"},{"accn":"0001552797-23-000096","filed":"2023-11-08","form":"10-Q"},{"accn":"0001552797-25-000019","filed":"2025-02-26","form":"10-K"},{"accn":"0001552797-24-000040","filed":"2024-05-08","form":"10-Q"},{"accn":"0001552797-24-000071","filed":"2024-08-07","form":"10-Q"},{"accn":"0001552797-24-000100","filed":"2024-11-07","form":"10-Q"},{"accn":"0001628280-26-012666","filed":"2026-02-27","form":"10-K"},{"accn":"0001552797-25-000054","filed":"2025-05-07","form":"10-Q"},{"accn":"0001552797-25-000095","filed":"2025-08-06","form":"10-Q"},{"accn":"0001628280-25-050542","filed":"2025-11-07","form":"10-Q"},{"accn":"0001628280-26-028277","filed":"2026-04-29","form":"10-Q"},{"accn":"0001628280-26-053097","filed":"2026-08-05","form":"10-Q"},{"accn":"0001552797-19-000011","filed":"2019-03-01","form":"10-K"},{"accn":"0001552797-20-000009","filed":"2020-02-28","form":"10-K"},{"accn":"0001552797-13-000009","filed":"2013-03-12","form":"10-K"},{"accn":"0001552797-14-000007","filed":"2014-03-05","form":"10-K"},{"accn":"0001552797-15-000008","filed":"2015-02-26","form":"10-K"},{"accn":"0001552797-16-000106","filed":"2016-02-29","form":"10-K"},{"accn":"0001552797-17-000009","filed":"2017-02-28","form":"10-K"},{"accn":"0001552797-18-000019","filed":"2018-03-01","form":"10-K"},{"accn":"0001552797-18-000088","filed":"2018-11-09","form":"10-Q"},{"accn":"0001552797-19-000022","filed":"2019-05-09","form":"10-Q"},{"accn":"0001552797-19-000048","filed":"2019-08-08","form":"10-Q"},{"accn":"0001552797-19-000061","filed":"2019-11-08","form":"10-Q"},{"accn":"0001552797-20-000068","filed":"2020-08-07","form":"10-Q"},{"accn":"0001552797-20-000100","filed":"2020-11-09","form":"10-Q"},{"accn":"0001552797-18-000075","filed":"2018-08-09","form":"10-Q"},{"accn":"0001552797-12-000007","filed":"2012-12-14","form":"10-Q"},{"accn":"0001552797-13-000015","filed":"2013-05-09","form":"10-Q"},{"accn":"0001552797-13-000028","filed":"2013-08-08","form":"10-Q"},{"accn":"0001552797-13-000036","filed":"2013-11-07","form":"10-Q"},{"accn":"0001552797-14-000013","filed":"2014-05-08","form":"10-Q"},{"accn":"0001552797-14-000025","filed":"2014-08-08","form":"10-Q"},{"accn":"0001552797-14-000033","filed":"2014-11-06","form":"10-Q"},{"accn":"0001552797-15-000018","filed":"2015-05-08","form":"10-Q"},{"accn":"0001552797-15-000062","filed":"2015-08-06","form":"10-Q"},{"accn":"0001552797-15-000075","filed":"2015-11-06","form":"10-Q"},{"accn":"0001552797-16-000122","filed":"2016-05-06","form":"10-Q"},{"accn":"0001552797-16-000163","filed":"2016-08-05","form":"10-Q"},{"accn":"0001552797-16-000180","filed":"2016-11-03","form":"10-Q"},{"accn":"0001552797-17-000017","filed":"2017-05-09","form":"10-Q"},{"accn":"0001552797-17-000063","filed":"2017-08-07","form":"10-Q"},{"accn":"0001552797-17-000079","filed":"2017-11-09","form":"10-Q"},{"accn":"0001552797-18-000050","filed":"2018-05-10","form":"10-Q"},{"accn":"0001552797-20-000031","filed":"2020-05-08","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":657609000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":657609000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":152483000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":152483000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":155342000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":155342000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":137556000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":137556000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":138610000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":138610000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":583992000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":583992000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":163401000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":163401000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":117637000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":117637000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":142268000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":142268000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":140112000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":140112000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":563418000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":563418000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":152913000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":152913000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":168478000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":168478000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":189627000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":189627000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":700902000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":511018000},"#16":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":189884000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":189884000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":700902000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":206581000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":206581000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":266750000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":266750000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":294025000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":294025000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1036407000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":767356000},"#22":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":269051000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":269051000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":1036407000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":243525000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":243525000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":246911000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":246911000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":275824000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":275824000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1020409000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":766260000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":254149000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":254149000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1020409000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":252075000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":252075000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":264628000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":264628000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":214070000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":214070000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":940636000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":730773000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":209863000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":209863000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":940636000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":249930000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":249930000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":246350000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":246350000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":261277000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":261277000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1013323000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":757557000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":255766000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":255766000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1013323000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":297466000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":297466000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":384760000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":384760000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":448059000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":129473000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":126769000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":130626000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":151207000},"revenue@FY2017":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":538075000},"revenue@2018Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":167921000},"revenue@2018Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":166280000},"revenue@2018Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":164110000},"revenue@2018Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":159298000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":504408000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":159096000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":198158000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":199825000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":187000000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":744079000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":239084000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":262480000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":271806000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":111208000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1022586000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":210894000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":230141000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":243295000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":223097000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":907428000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":203527000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":236343000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":228036000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":173347000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":841253000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":143512000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":172134000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":165092000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":108931000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":589669000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":104056000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":111853000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":107470000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":124680000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":354951000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":103804000},"#43":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":432070000},"#44":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":309765000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":122305000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":432070000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":136394000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":126701000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":126337000},"#45":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":509093000},"#46":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":389432000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":119661000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":509093000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":117696000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":116563000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":96222000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":121050000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":63738000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":83317000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":105668000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":113138000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":131868000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":153598000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":209592000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":221872000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":85039000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":432707000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":356677000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":484837000},"#47":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":787011000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":585063000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":201948000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":787011000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":170075000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":179070000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":206500000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":735445000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":555645000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":179800000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":735445000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":180554000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":190260000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":165225000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":696890000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":536039000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":160851000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":696890000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":196180000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":182765000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":207324000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":798153000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":586269000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":211884000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":798153000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":250560000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":318670000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":476678000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":187209000},"#55":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":700505000},"#56":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":526234000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":174271000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":700505000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":225409000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":249060000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":255281000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":96933000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":959434000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":187860000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":207966000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":218222000},"#57":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":811364000},"#58":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":614048000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":197316000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":811364000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":172209000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":196574000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":194133000},"#59":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":697221000},"#60":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":562916000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":134305000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":697221000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":108407000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":132494000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":124385000},"#61":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":436304000},"#62":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":365286000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":71018000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":436304000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":66753000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":73101000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":73527000},"#63":{"kind":"filed","concept":"CostOfGoodsSold","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":302158000},"#64":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":213381000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":88777000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":92590000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":336473000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":262713000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":73760000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":269094000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":205877000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":63217000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":384409000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":274995000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":109414000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":148516000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":34787000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":38779000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":41334000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":64850000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":151285000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":42351000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":53899000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":58951000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":76895000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":206741000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":47245000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":55340000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":57759000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":80470000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":216065000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":52983000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":57158000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":72153000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":67103000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":249396000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":73450000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":67841000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":69324000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":74349000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":284964000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":71521000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":74368000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":48845000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":49012000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":243746000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":53750000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":63585000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":53953000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":43882000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":215170000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":46906000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":66090000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":93108000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":36883000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":41730000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":26822000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":28902000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":106005000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":31527000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":39579000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":37773000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":39637000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":27730000},"grossProfit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"costOfRevenue@2011Q3","weight":-1}],"rule":"accounting-identity","value":12616000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":12729000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":43574000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":13675000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":13420000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":16525000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":14275000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":63152000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":23034000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":22175000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":25073000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":25781000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":96064000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":31318000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":39769000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":33903000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":39042000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":144032000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":35105000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":39640000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":40707000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":37913000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":153365000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":37303000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":38752000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":33943000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":35903000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":34896000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":9940000},"#71":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":40154000},"#72":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":28789000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":11365000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":40154000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11898000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":14114000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":14489000},"#73":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":55924000},"#74":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":40501000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":15423000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":55924000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":15307000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16521000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":17490000},"#75":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":71341000},"#76":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":49318000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":22023000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":71341000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13954000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":53846000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":59483000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":17543000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":20284000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":25065000},"#77":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85438000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":62892000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":22546000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":85438000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":24215000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":28476000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":32611000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":115682000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":85302000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":30380000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":115682000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":31695000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":29454000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":27746000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":122020000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":88895000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":33125000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":122020000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":40630000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37525000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":43472000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":166752000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":121627000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":45125000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":166752000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46596000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":42794000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":9856000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1100000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":10956000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1521000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":1521000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1973000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":1973000},"#89":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7526000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5696000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":1830000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":1830000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":7526000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2663000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":2663000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2242000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":2242000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2453000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":2453000},"#95":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":10616000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7358000},"#97":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":3258000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":3258000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":10616000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3409000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":3409000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2982000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":2982000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2703000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":2703000},"#101":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11384000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9094000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":2290000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":2290000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":11384000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2913000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":2913000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2698000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":2698000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2307000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":2307000},"#107":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10256000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7918000},"#109":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":2338000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":2338000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2848000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":2848000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2656000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":2656000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":4721000},"#113":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":0},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"component-sum","value":4721000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":6122000},"#115":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":0},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"component-sum","value":6122000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":22587000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":16973000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":5614000},"#119":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":66000},"#120":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":107000},"#121":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":-41000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#121","weight":-1}],"rule":"component-sum","value":5655000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4105000},"#123":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":83000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"component-sum","value":4022000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5990000},"#125":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":136000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"component-sum","value":5854000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5898000},"#127":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-273000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"component-sum","value":6171000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":21460000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15933000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":5527000},"#131":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":59000},"#132":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-54000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":113000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#133","weight":-1}],"rule":"component-sum","value":5414000},"#134":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4247000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1000000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":5247000},"#136":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1273000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":1273000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6483000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":3960000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":2523000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":2523000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1100000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":7583000},"#141":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2407000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":2407000},"#142":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2346000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":2346000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1804000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":1804000},"#144":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":1169000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":1169000},"#145":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":2202000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":2202000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":17753000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6448000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":3112000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5754000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":4707000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":11565000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3730000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2031000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2560000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":8970000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2524000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8210000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":7443000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":10986000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":12355000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":38731000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":15682000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":24111000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":17242000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":21811000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":78846000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":16414000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21139000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":21847000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":17862000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":77262000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":18974000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":22512000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":17001000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":19163000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":77650000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":18472000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":23371000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22636000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":23698000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":88177000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":27277000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":34710000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":32624000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":31147000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":125757000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29111000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32256000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":34729000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":29715000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":125812000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35042000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":47881000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":51765000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":45105000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":179793000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":42170000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":48394000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":50583000},"#146":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":190502000},"#147":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":141147000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":49355000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":190502000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":46838000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":42206000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":59017000},"#148":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":209682000},"#149":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":148061000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":61621000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":209682000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":63932000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":59947000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":62554000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":238949000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":186433000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":52516000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":238949000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":64542000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":68461000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":31808000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":202826000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":164811000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":38015000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":202826000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":47599000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":52436000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":45368000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":181844000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":145403000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":36441000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":181844000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40009000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":61896000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-158000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6691000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9792000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":34161000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":23876000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":10285000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":34161000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13699000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21769000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":15016000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":70190000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":50484000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":19706000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":70190000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14257000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":18374000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":18711000},"#160":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66016000},"#161":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":51342000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":14674000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66016000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15546000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":19022000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":13284000},"#162":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":62885000},"#163":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":47852000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":15033000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":62885000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14646000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":19085000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":17097000},"#164":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":69187000},"#165":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":50828000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":18359000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":69187000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20073000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25683000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23432000},"#166":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":90716000},"#167":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":69188000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":21528000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":90716000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19761000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":24956000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30614000},"#168":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":97716000},"#169":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":75332000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":22384000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":97716000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":28771000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":43675000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":46160000},"#170":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":159479000},"#171":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":118606000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":40873000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":159479000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36451000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43412000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":43430000},"#172":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":164975000},"#173":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":123293000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":41682000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":164975000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":39615000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":32469000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":45061000},"#174":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":159434000},"#175":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":117145000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":42289000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":159434000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37669000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":32152000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":34952000},"#176":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":127441000},"#177":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":104773000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":22668000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":127441000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":32974000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":41115000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":33824000},"#178":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":143164000},"#179":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":107913000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":35251000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":143164000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39216000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":44819000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":45904000},"#180":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":176918000},"#181":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":129939000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":46979000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":176918000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":32352000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":28871000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":15189000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5274000},"#182":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9554000},"#183":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":13845000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":-4291000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":9554000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4431000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":3313000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1893000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":8474000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":7393000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":82304000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":36901000},"#184":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":143244000},"#185":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":104581000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":38663000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":143244000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40229000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":35296000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":37022000},"#186":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":150960000},"#187":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":112547000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":38413000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":150960000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":41101000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":41711000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":47991000},"#188":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":179296000},"#189":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":130803000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":48493000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":179296000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":51592000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":70090000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2157000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2616000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2843000},"#190":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10658000},"#191":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":7616000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":3042000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10658000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2564000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":480000},"#192":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2011000},"#193":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1468000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":543000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2011000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":488000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":667000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":496000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2682000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":817000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":752000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1194000},"#194":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4570000},"#195":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2763000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":1807000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4570000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1983000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2342000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2226000},"#196":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8656000},"#197":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6551000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":2105000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8656000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3199000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3284000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":3409000},"#198":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13587000},"#199":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9892000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":3695000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":13587000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":4071000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":5462000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7124000},"#200":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23944000},"#201":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16657000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":7287000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":23944000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8062000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":10926000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11108000},"#202":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":41263000},"#203":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":30096000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":11167000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":41263000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":11301000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11354000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":12509000},"#204":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":47328000},"#205":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":35164000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":12164000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":47328000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":11824000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10670000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10360000},"#206":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":42874000},"#207":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":32854000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":10020000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":42874000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9737000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":11658000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":14529000},"#208":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50221000},"#209":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":35924000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":14297000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":50221000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14250000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":16812000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":22559000},"#210":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":82304000},"#211":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":53621000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":28683000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":32581000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":35099000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2511000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2487000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-544000},"#212":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13866000},"#213":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1360000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":12506000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13866000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":7271000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":6573000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9485000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":10338000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":33404000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13552000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21488000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":14839000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":20179000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":70058000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":14003000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":18311000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":18602000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":15295000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66211000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15448000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18893000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":13151000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":15312000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":62804000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14595000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":18977000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16923000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":18914000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":69409000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":19995000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":25582000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23326000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":21280000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":90182000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":19696000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":24885000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30530000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":21638000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":96749000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":27796000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":44415000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":46328000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":40717000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":159256000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36267000},"#214":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":79513000},"#215":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36267000},"netIncome@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":43246000},"#216":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":123137000},"netIncome@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":43624000},"#217":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":164822000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":41685000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":164822000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":39514000},"#218":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":71678000},"#219":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":39514000},"netIncome@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":32164000},"#220":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":116352000},"netIncome@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":44674000},"#221":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":159052000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":42700000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":159052000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37367000},"#222":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":69263000},"#223":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":37367000},"netIncome@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":31896000},"#224":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":104088000},"netIncome@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":34825000},"#225":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":126236000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":22148000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":126236000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":32648000},"#226":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":73706000},"#227":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":32648000},"netIncome@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":41058000},"#228":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":107380000},"netIncome@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":33674000},"#229":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":142685000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":35305000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":142685000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39034000},"#230":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":83608000},"#231":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":39034000},"netIncome@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":44574000},"#232":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":129168000},"netIncome@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":45560000},"#233":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":176460000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":47292000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":176460000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":32352000},"#234":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":61223000},"#235":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":32352000},"netIncome@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":28871000},"netIncome@FY2010":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":10087000},"netIncome@2011Q1":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":3758000},"netIncome@2011Q2":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":2001000},"netIncome@2011Q3":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":3400000},"netIncome@2011Q4":{"kind":"filed","concept":"ProfitLoss","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":3488000},"netIncome@FY2011":{"kind":"filed","concept":"ProfitLoss","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4191000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2010-12-31","value":0},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-09-30","value":18000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-12-31","value":35000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2011-12-31","value":35000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-03-31","value":27000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2012-06-30","value":685000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-09-30","value":213000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2012-12-31","value":23452000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2012-12-31","value":23452000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-03-31","value":18980000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-06-30","value":27303000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-09-30","value":6712000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2013-12-31","value":924000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2013-12-31","value":924000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-03-31","value":4126000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2014-06-30","value":2417000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-09-30","value":733000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":1861000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-12-31","value":1861000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-03-31","value":0},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-06-30","value":124000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2015-09-30","value":204000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2015-12-31","value":0},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2015-12-31","value":0},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2016-03-31","value":204000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-06-30","value":0},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-09-30","value":0},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":59000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-12-31","value":59000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-03-31","value":33000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2017-06-30","value":4899000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2017-09-30","value":5290000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-12-31","value":4675000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2017-12-31","value":4675000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2018-03-31","value":4787000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-06-30","value":5177000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2018-09-30","value":19006000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-12-31","value":4522000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-12-31","value":4522000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":5356000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2019-06-30","value":5440000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2019-09-30","value":6353000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":5545000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":5545000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-03-31","value":4176000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-06-30","value":16196000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-09-30","value":6024000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-12-31","value":4243000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-12-31","value":4243000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-03-31","value":13377000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-06-30","value":2173000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-09-30","value":4864000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":4292000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":4292000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-03-31","value":2726000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-06-30","value":13810000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-09-30","value":14945000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":7970000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":7970000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-03-31","value":10964000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-06-30","value":7715000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-09-30","value":4182000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":3755000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":3755000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-03-31","value":9672000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-06-30","value":5111000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-09-30","value":7317000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":5384000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":5384000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-03-31","value":2107000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-06-30","value":1436000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-09-30","value":6912000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-12-31","value":10892000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-12-31","value":10892000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-03-31","value":9907000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2026-06-30","value":13705000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":48451000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":48451000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-09-30","value":77935000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":65711000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":65711000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-03-31","value":81741000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2013-06-30","value":81183000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-09-30","value":63168000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":47765000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":47765000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-03-31","value":50585000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-06-30","value":66012000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-09-30","value":50804000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":40959000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":40959000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-03-31","value":37971000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-06-30","value":44062000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-09-30","value":42555000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":47040000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":47040000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-03-31","value":40121000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2016-06-30","value":28850000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-09-30","value":21675000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":32041000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":32041000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":30977000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2017-06-30","value":35237000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-09-30","value":34249000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":50450000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":50450000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-03-31","value":60808000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2018-06-30","value":50121000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2018-09-30","value":96672000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":32568000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":32568000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-03-31","value":34192000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-06-30","value":37441000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2019-09-30","value":36760000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":33570000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":33570000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2020-03-31","value":22627000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":43497000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":35604000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":29309000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":29309000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":28091000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":23126000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":26588000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":23033000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":23033000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":26321000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":63664000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":73210000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":65230000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":65230000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":76928000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":85434000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":117641000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":76269000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":76269000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":105523000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":96569000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-09-30","value":85941000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":145892000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":145892000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":156911000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-06-30","value":409847000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-09-30","value":382793000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":400768000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":400768000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-03-31","value":536329000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2026-06-30","value":470147000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2013-12-31","value":301344000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2013-12-31","value":301344000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":71831000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-09-30","value":132707000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":223159000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":223159000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2012-03-31","value":229880000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2012-06-30","value":236806000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2012-09-30","value":284826000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2012-12-31","value":283316000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2012-12-31","value":283316000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-03-31","value":260806000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2013-06-30","value":258822000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-09-30","value":287378000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-03-31","value":301314000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-06-30","value":314439000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2014-09-30","value":296172000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":331286000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":331286000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-03-31","value":332556000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-06-30","value":351996000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-09-30","value":361803000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-12-31","value":375288000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-12-31","value":375288000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-03-31","value":379200000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2016-06-30","value":381771000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-09-30","value":393170000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-12-31","value":415547000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-12-31","value":415547000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-03-31","value":413603000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2017-06-30","value":415532000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2017-09-30","value":422858000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":443530000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-12-31","value":443530000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-03-31","value":665946000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2018-06-30","value":650349000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2018-09-30","value":693569000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":624593000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2018-12-31","value":624593000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-03-31","value":640208000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-06-30","value":769310000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2019-09-30","value":767807000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":744447000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2019-12-31","value":744447000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2020-03-31","value":946236000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-06-30","value":973737000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-09-30","value":957586000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-12-31","value":956417000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-12-31","value":956417000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-03-31","value":948870000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-06-30","value":935476000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-09-30","value":930543000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":935071000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":935071000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-03-31","value":935266000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-06-30","value":1609295000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-09-30","value":1638240000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":1679299000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":1679299000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-03-31","value":1691617000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-06-30","value":1692556000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-09-30","value":1709464000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":1642246000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":1642246000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-03-31","value":1654371000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-06-30","value":1623302000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-09-30","value":1960723000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":2041559000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":2041559000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-03-31","value":2395454000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-06-30","value":2752889000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-09-30","value":2747241000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-12-31","value":2779268000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-12-31","value":2779268000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-03-31","value":2908700000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2026-06-30","value":2870464000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":31782000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-12-31","value":31782000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":64004000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":64004000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-09-30","value":49799000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":40297000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2012-12-31","value":40297000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-03-31","value":48967000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2013-06-30","value":45162000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-09-30","value":54934000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":39709000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2013-12-31","value":39709000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-03-31","value":35804000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-06-30","value":58330000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-09-30","value":45817000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":30316000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":30316000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-03-31","value":26183000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-06-30","value":38612000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-09-30","value":34329000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":20690000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-12-31","value":20690000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-03-31","value":18024000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2016-06-30","value":13582000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-09-30","value":16888000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":20729000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-12-31","value":20729000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":22395000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2017-06-30","value":21251000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-09-30","value":28739000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-03-31","value":37869000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2018-06-30","value":21130000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2018-09-30","value":26236000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":36505000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2018-12-31","value":36505000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-03-31","value":39020000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-06-30","value":35170000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2019-09-30","value":32341000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":35082000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2019-12-31","value":35082000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2020-03-31","value":22642000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-06-30","value":17975000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-09-30","value":23946000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":28300000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":28300000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":32766000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":67527000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":88044000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":96815000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":96815000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":96264000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":162986000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":265958000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":106218000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":106218000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":77974000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":56444000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":85364000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":90590000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":90590000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":57201000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":70028000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-09-30","value":69582000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":88778000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":88778000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":97459000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-06-30","value":442604000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-09-30","value":370233000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":356493000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-12-31","value":356493000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-03-31","value":560967000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2026-06-30","value":489295000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-12-31","value":1875397000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1875397000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1875397000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-12-31","value":1646567000},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":15000000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":1661567000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":1661567000},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-03-31","value":1693200000},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":15000000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":1708200000},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-06-30","value":1729338000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":15000000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":1744338000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-09-30","value":1726429000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":15000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":1741429000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1673789000},"#247":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":30000000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":1703789000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":1703789000},"#248":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-03-31","value":1601226000},"#249":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":0},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":1601226000},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-06-30","value":1566346000},"#251":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":0},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":1566346000},"#252":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-09-30","value":1894257000},"#253":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-09-30","value":0},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":1894257000},"#254":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-03-31","value":2145730000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":2145730000},"#255":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-06-30","value":2211426000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":2211426000},"#256":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-09-30","value":2288318000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#256"}],"rule":"component-sum","value":2288318000},"#257":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-12-31","value":2344420000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":2344420000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":2344420000},"#258":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2026-03-31","value":2294624000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":2294624000},"#259":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2026-06-30","value":2372717000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":2372717000},"#260":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2011-12-31","value":0},"#261":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":30300000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":30300000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":30300000},"#262":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2012-12-31","value":90000000},"#263":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":0},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":90000000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":90000000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2021-12-31","value":898970000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2021-12-31","value":898970000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2022-06-30","value":1522183000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2022-09-30","value":1448772000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@2024Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":20,"unit":"USD","end":"2024-06-30","value":0},"temporaryEquity@2024Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":20,"unit":"USD","end":"2024-09-30","value":70000000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2024-12-31","value":0},"temporaryEquity@FY2024":{"kind":"filed","concept":"TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests","filing":17,"unit":"USD","end":"2024-12-31","value":0},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":13421000},"#264":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-10052000},"#265":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-2803000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":-7249000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-10052000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6537000},"#266":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":3449000},"#267":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":6537000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":-3088000},"#268":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-4532000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":-7981000},"#269":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":17112000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":21644000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":17112000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-2020000},"#270":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":20633000},"#271":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-2020000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":22653000},"#272":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":35484000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":14851000},"#273":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":36568000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":1084000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":36568000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13589000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85084000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":68024000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":100707000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91212000},"#274":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":152958000},"#275":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":57600000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":95358000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":152958000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27017000},"#276":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":51823000},"#277":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":27017000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":24806000},"#278":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":86871000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":35048000},"#279":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":130399000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#278","weight":-1}],"rule":"quarter-from-ytd","value":43528000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":130399000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34834000},"#280":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":72381000},"#281":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34834000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":37547000},"#282":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":134654000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#280","weight":-1}],"rule":"quarter-from-ytd","value":62273000},"#283":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":193016000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":58362000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":193016000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61732000},"#284":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":147524000},"#285":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61732000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":85792000},"#286":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":222276000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":74752000},"#287":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":275162000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":52886000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":275162000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47920000},"#288":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":133057000},"#289":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47920000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":85137000},"#290":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":297482000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":164425000},"#291":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":192168000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":-105314000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":192168000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":29190000},"#292":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":63802000},"#293":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":29190000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":34612000},"#294":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":110630000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#292","weight":-1}],"rule":"quarter-from-ytd","value":46828000},"#295":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":225319000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#294","weight":-1}],"rule":"quarter-from-ytd","value":114689000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":225319000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":43858000},"#296":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":131497000},"#297":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":43858000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":87639000},"#298":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":156441000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":24944000},"#299":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":206339000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":49898000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":206339000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":31550000},"#300":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":138973000},"#301":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":31550000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":107423000},"#302":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":193910000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":54937000},"#303":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":237115000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":43205000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":237115000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":170376000},"#304":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":241574000},"#305":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":170376000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":71198000},"#306":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":44448000},"#307":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":13412000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":31036000},"#308":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":64429000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":19981000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15769000},"#309":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":46560000},"#310":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15769000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":30791000},"#311":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":66762000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":20202000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26374000},"#312":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":57589000},"#313":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26374000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":31215000},"#314":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":86761000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":29172000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23474000},"#315":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":46910000},"#316":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23474000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":23436000},"#317":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":77151000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":30241000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23656000},"#318":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":51643000},"#319":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23656000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":27987000},"#320":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":57600000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":5957000},"#321":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":0},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#321"}],"rule":"component-sum","value":0},"#322":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":138000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":138000},"#323":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":7130000},"#324":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":139000},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":6991000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":6991000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":7130000},"#326":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1013000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":1013000},"#327":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1190000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#327"}],"rule":"component-sum","value":1190000},"#328":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":5388000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":5388000},"#329":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":30816000},"#330":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":16700000},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":14116000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":14116000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":30816000},"#332":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3715000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":3715000},"#333":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":3425000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#333"}],"rule":"component-sum","value":3425000},"#334":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2701000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":2701000},"#335":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":25597000},"#336":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9840000},"#337":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":15757000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":15757000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":25597000},"#338":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2316000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":2316000},"#339":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1884000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":1884000},"#340":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":827000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":827000},"#341":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9012000},"#342":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":4930000},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":4082000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":4082000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#341"}],"rule":"component-sum","value":9012000},"#344":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7573000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#344"}],"rule":"component-sum","value":7573000},"#345":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5962000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"}],"rule":"component-sum","value":5962000},"#346":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":17598000},"#347":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":13535000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":4063000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"}],"rule":"component-sum","value":4063000},"#349":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19956000},"#350":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":2358000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"}],"rule":"component-sum","value":2358000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#349"}],"rule":"component-sum","value":19956000},"#351":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1911000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#351"}],"rule":"component-sum","value":1911000},"#352":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":2975000},"#353":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":1064000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"}],"rule":"component-sum","value":1064000},"#354":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":5633000},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":2658000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":2658000},"#356":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11287000},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":5654000},"#358":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"#359":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":0},"#360":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#360"}],"rule":"component-sum","value":5654000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#358"}],"rule":"component-sum","value":11287000},"#361":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3764000},"#362":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":0},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":3764000},"#363":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":5867000},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":2103000},"#365":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":0},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#366"}],"rule":"component-sum","value":2103000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":9187000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":3320000},"#369":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2560000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":2560000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#370"}],"rule":"component-sum","value":5880000},"#371":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":18184000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":8997000},"#373":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2560000},"#374":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#374"}],"rule":"component-sum","value":8997000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#373"}],"rule":"component-sum","value":20744000},"#375":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3253000},"#376":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":144219000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":147472000},"#377":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":5949000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":2696000},"#379":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":144219000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#380"}],"rule":"component-sum","value":2696000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8674000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":2725000},"#383":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":144219000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#384"}],"rule":"component-sum","value":2725000},"#385":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":12931000},"#386":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":4257000},"#387":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":144219000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#388"}],"rule":"component-sum","value":4257000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#387"}],"rule":"component-sum","value":157150000},"#389":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1181000},"#390":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":0},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":1181000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":2437000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":1256000},"#393":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":0},"#394":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#390","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#394"}],"rule":"component-sum","value":1256000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4964000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#391","weight":-1}],"rule":"quarter-from-ytd","value":2527000},"#397":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":0},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#398"}],"rule":"component-sum","value":2527000},"#399":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9070000},"#400":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":4106000},"#401":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#402"}],"rule":"component-sum","value":4106000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#401"}],"rule":"component-sum","value":9070000},"#403":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4164000},"#404":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":0},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":4164000},"#405":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":4997000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":833000},"#407":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":0},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#408"}],"rule":"component-sum","value":833000},"#409":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6918000},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":1921000},"#411":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#412"}],"rule":"component-sum","value":1921000},"#413":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13271000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":6353000},"#415":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":13000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#416"}],"rule":"component-sum","value":6366000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#415"}],"rule":"component-sum","value":13284000},"#417":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":6119000},"#418":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":474000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":6593000},"#419":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":8762000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":2643000},"#421":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":675000},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":201000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#422"}],"rule":"component-sum","value":2844000},"#423":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":12352000},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":3590000},"#425":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":746000},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":71000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#426"}],"rule":"component-sum","value":3661000},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":23052000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":10700000},"#429":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":964000},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":218000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#430"}],"rule":"component-sum","value":10918000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#429"}],"rule":"component-sum","value":24016000},"#431":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10613000},"#432":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2425000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":13038000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":35506000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":24893000},"#435":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":3797000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":1372000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#436"}],"rule":"component-sum","value":26265000},"#437":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":76852000},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":41346000},"#439":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4702000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":905000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#440"}],"rule":"component-sum","value":42251000},"#441":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":141098000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":64246000},"#443":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5597000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":895000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#444"}],"rule":"component-sum","value":65141000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#443"}],"rule":"component-sum","value":146695000},"#445":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":27837000},"#446":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":582000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":28419000},"#447":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":55421000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":27584000},"#449":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":1367000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":785000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#450"}],"rule":"component-sum","value":28369000},"#451":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":58564000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":3143000},"#453":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2583000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":1216000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#454"}],"rule":"component-sum","value":4359000},"#455":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":96101000},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":37537000},"#457":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4247000},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":1664000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#458"}],"rule":"component-sum","value":39201000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#457"}],"rule":"component-sum","value":100348000},"#459":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11255000},"#460":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":781000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":12036000},"#461":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":26407000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":15152000},"#463":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":1231000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":450000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#464"}],"rule":"component-sum","value":15602000},"#465":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":83008000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":56601000},"#467":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1690000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":459000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#468"}],"rule":"component-sum","value":57060000},"#469":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":129040000},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":46032000},"#471":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2753000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":1063000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#472"}],"rule":"component-sum","value":47095000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#471"}],"rule":"component-sum","value":131793000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":55474000},"#474":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4558000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":60032000},"#475":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":169948000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":114474000},"#477":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":7017000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":2459000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#478"}],"rule":"component-sum","value":116933000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":237143000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":67195000},"#481":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":8914000},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":1897000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#482"}],"rule":"component-sum","value":69092000},"#483":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":267759000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":30616000},"#485":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":12498000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":3584000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#486"}],"rule":"component-sum","value":34200000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#485"}],"rule":"component-sum","value":280257000},"#487":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":48522000},"#488":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5877000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":54399000},"#489":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":108063000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":59541000},"#491":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":9221000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":3344000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#492"}],"rule":"component-sum","value":62885000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":2810000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1431000},"#493":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6061000},"#494":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":3300000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":2761000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6061000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2134000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":2260000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2616000},"depreciationAndAmortization@2012Q4":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":1205000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":10120000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3541000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2372000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2844000},"#495":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":12436000},"#496":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9966000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":2470000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":12436000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3477000},"#497":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":7100000},"#498":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3477000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":3623000},"#499":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":10947000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":3847000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4500000},"#500":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":9244000},"#501":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4500000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":4744000},"#502":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":13785000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":4541000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4996000},"#503":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":9808000},"#504":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4996000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":4812000},"#505":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15164000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":5356000},"#506":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20813000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":5649000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20813000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5193000},"#507":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":10935000},"#508":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5193000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":5742000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":5462000},"#509":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":21914000},"#510":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16397000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":5517000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":21914000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6000000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":7019000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6702000},"#511":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":25990000},"#512":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":19721000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":6269000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":25990000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6574000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":6639000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6588000},"#513":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26701000},"#514":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":19801000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":6900000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":26701000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6299000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8694000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":9459000},"#515":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":35731000},"#516":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":24452000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":11279000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":35731000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10739000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":9967000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":10156000},"#517":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":42770000},"#518":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":30862000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":11908000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":42770000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":10335000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":13422000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":19540000},"#519":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":62988000},"#520":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":43297000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":19691000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":62988000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":21105000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":23727000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":24585000},"#521":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92384000},"#522":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":69417000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":22967000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":92384000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26495000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":24207000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":21204000},"#523":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":96375000},"#524":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":71906000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":24469000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":96375000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":27716000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":27097000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":34799000},"#525":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125600000},"#526":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":89612000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":35988000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":125600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36501000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":37405000},"#527":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15022000},"#528":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":10947000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":4075000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15022000},"#529":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19692000},"#530":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":13785000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":5907000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19692000},"#531":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":486655000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":486655000},"#532":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":194071000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":194071000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":182293000},"#533":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":732514000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":732514000},"#534":{"kind":"filed","concept":"CostsAndExpenses","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":234165000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":234165000},"#535":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":258545000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":258545000},"#536":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":269246000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":269246000},"#537":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2012-11-06","end":"2012-12-31","value":102238000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":102238000},"#538":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1020062000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":1020062000},"#539":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":202684000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":202684000},"#540":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":222699000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":222699000},"#541":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":232309000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":232309000},"#542":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":868697000},"#543":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":657692000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":211005000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":211005000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":868697000},"#545":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":187845000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":187845000},"#546":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":212232000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":212232000},"#547":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":210794000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":210794000},"#548":{"kind":"filed","concept":"CostsAndExpenses","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":762407000},"#549":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":610871000},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":151536000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":151536000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":762407000},"#551":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":127098000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":127098000},"#552":{"kind":"filed","concept":"CostsAndExpenses","filing":49,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":150995000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":150995000},"#553":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":143245000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":143245000},"#554":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":512407000},"#555":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":421338000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":91069000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":91069000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":512407000},"#557":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":85082000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":85082000},"#558":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":89341000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":89341000},"#559":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":90469000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":90469000},"#560":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":370409000},"#561":{"kind":"filed","concept":"CostsAndExpenses","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":264892000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":105517000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":105517000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#560"}],"rule":"component-sum","value":370409000},"#563":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":111001000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":111001000},"#564":{"kind":"filed","concept":"CostsAndExpenses","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":103398000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":103398000},"#565":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":107990000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":107990000},"#566":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":449898000},"#567":{"kind":"filed","concept":"CostsAndExpenses","filing":31,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":322389000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":127509000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":127509000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":449898000},"#569":{"kind":"filed","concept":"CostsAndExpenses","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":140644000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":140644000},"#570":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":131570000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":131570000},"#571":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":131486000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":131486000},"#572":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":531852000},"#573":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":403700000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":128152000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":128152000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":531852000},"#575":{"kind":"filed","concept":"CostsAndExpenses","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":123372000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":123372000},"#576":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":123086000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":123086000},"#577":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":102827000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":102827000},"#578":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":458180000},"#579":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":349285000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":108895000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":108895000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":458180000},"#581":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":128359000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":128359000},"#582":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":69756000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":69756000},"#583":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":90503000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":90503000},"#584":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":383625000},"#585":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":288618000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":95007000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":95007000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":383625000},"#587":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":110743000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":110743000},"#588":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":120084000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":120084000},"#589":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":139044000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":139044000},"#590":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":510400000},"#591":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":369871000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":140529000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":140529000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":510400000},"#593":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":159743000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":159743000},"#594":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":224544000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":224544000},"#595":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":235008000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":235008000},"#596":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":826725000},"#597":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":619295000},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":207430000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":207430000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":826725000},"#599":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":179593000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":179593000},"#600":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":186964000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":186964000},"#601":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":213270000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":213270000},"#602":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":781460000},"#603":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":579827000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":201633000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":201633000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":781460000},"#605":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":187533000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":187533000},"#606":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":196167000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":196167000},"#607":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":182262000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":182262000},"#608":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":737810000},"#609":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":565962000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":171848000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":171848000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":737810000},"#611":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":202331000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":202331000},"#612":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":193914000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":193914000},"#613":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":215909000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":215909000},"#614":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":831479000},"#615":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":612154000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":219325000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":219325000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":831479000},"#617":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":257457000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":257457000},"#618":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":322864000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":322864000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":20914000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":25734000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":26095000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":23623000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":96366000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":23741000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":27118000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":22049000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":24377000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":92050000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":98133000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":390499000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":136366000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":97285000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":23910000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":30289000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":29683000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":31163000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":115045000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":34135000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":43628000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":41242000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":38964000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":20563000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":7185000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-987000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":17626000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":7053000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":5176000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":10175000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":12644000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":11751000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":9815000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":13830000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":14562000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":51167000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":19159000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":27734000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":21089000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":108033000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":113627000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":128694000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":131460000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":481814000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":120445000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":25886000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":93868000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":67251000},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":30265000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-3748000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-14116000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":90978000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":32521000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-2527000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":30.04885283084707},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":96438000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":84298000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":25.247172060833407},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":22.194597109540844},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.1366377044618285},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":43123000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":39422000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-4106000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":46.7859461799293},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":21.437847197171923},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":15.610706298246878},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":20.764506701342846},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.019492474668795},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0645720784759738},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":36310000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-4192000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-157150000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":22.58424078745881},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":19.12336966191156},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":13.713620099481608},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.8921517600328722},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":131979000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":25836000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-1181000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":22.81369070650499},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":19.09130853931258},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":12.916849747184934},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.8762685802152742},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":31062000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":23550000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-1256000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":24.963628638745476},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.956900974858902},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":34548000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":121329000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-9070000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":25.905320620830423},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":21.543445800627406},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.566836532007287},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.956900974858902},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":145044000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":30670000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-4164000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":25.918446031542036},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":21.445401190935183},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.0109118059253},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.9993375143538556},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":40595000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":36714000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-833000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":45.81806744476653},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":40.702330049219206},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":37.75597813613064},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.4198609179415858},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":54345000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":60352000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1921000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":41.43658447437231},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":36.38555402479827},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":32.56389349678072},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4868454021548485},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":56520000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":51996000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-6366000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":54.88109512390088},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":32.19210346008907},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":29.060323170035403},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.0356537102473498},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":50893000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":179732000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-13284000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":36.694070831957795},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":31.911121050445672},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":28.266047588113974},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.0356537102473498},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":202353000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":55139000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-6593000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":30.896653652730638},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":27.57777298202246},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":23.71740793784701},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.857321613868034},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":46188000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":82948000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-2844000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":32.84701860183525},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":28.72422512138083},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":25.668633293367684},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.3424704192397115},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":55070000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":71091000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-3661000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":30.459270040658765},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":26.67499881346011},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":23.005162766905556},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.3019853709508882},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":57959000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":41968000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-10918000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":42.37850477133408},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":25.992184702239264},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":21.95287649301679},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.23790734906780975},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":894678000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":55979000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":251146000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-24016000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":30.826706158635588},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":27.179548638754063},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":23.515698342992316},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.23790734906780975},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":894678000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":215196000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":34882000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-13038000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":25.647566813985794},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":22.672946689192134},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.127606120601605},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.27342516413197043},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":53865000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":58872000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-26265000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":21.42755388940956},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":15.822305529522025},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.057731958762886},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.3906102364620274},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1508373000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":49281000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":122174000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-42251000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":24.539750021256694},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":20.072102712354393},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":15.193946093019301},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.2752690274404229},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1433827000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":67620000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-170455000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-65141000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":24.940624639938154},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":22.903092722197652},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":15.870597024355975},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.6141143685627671},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1653597000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":70972000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":45473000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-146695000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":24.063519447475752},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":20.23162715033766},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":15.346480677957597},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.6141143685627671},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1653597000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":241738000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":771000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-28419000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":30.16117441741094},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":26.252746124627862},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":15.344215172980185},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.9865852720137481},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1697236000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":70250000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":6243000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-28369000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":27.475892123072686},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":24.278788713342053},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":12.91801499325668},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.5136064063496564},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1736623000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":42469000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-4359000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":25.13341841174082},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.678954695748015},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.625804861070828},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.37811021039314},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1737247000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":71853000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":75488000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-39201000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":29.254098973436843},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.663469067358125},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.714572947365522},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.8419141185561321},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1700034000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":61331000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":124971000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-100348000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":27.92644910031174},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":23.416982798074105},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.371117855683359},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.8419141185561321},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1700034000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":270685000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":31822000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-12036000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":28.372904889417832},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":25.604284439155013},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.951700882673808},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.844775440988794},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1591554000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":73203000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":72037000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-15602000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":28.102846259655063},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":25.87065616639207},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.515364965158637},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.3790055406408865},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1561235000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":76411000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-32116000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-57060000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.817302751436447},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.858691082356238},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.730368571028169},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.2351039061826334},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1886940000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":70846000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":2803000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-47095000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.354283508765242},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.11419831032626},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.822879688177526},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":363069000},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.6433350604879586},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1870013000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":73664000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":74546000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-131793000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":25.912892978793074},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":21.562644848804428},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.168992043681085},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.6433350604879586},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1870013000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":294124000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-28482000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-60032000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":21.5060216860721},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.044932581122715},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":15.617973032449086},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.6100206240572958},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2143623000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":80317000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-9510000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-116933000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":25.810838238278873},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.28516338542724},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":18.093769027805966},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.9259902757318054},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2209990000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":86530000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-14155000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-69092000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":20.649731893737297},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.363947075326188},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":17.43743230364709},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0339245826276966},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2281406000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":93895000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":9005000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-34200000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":17.157088901574095},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.247788994627902},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.49033882533253},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.1241959870179778},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2333528000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":95472000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-43142000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-280257000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.234098110868892},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.945314573931512},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.413993366379724},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.1241959870179778},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2333528000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":356214000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":115977000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-54399000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":15.768524806196337},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.449940497401384},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":10.875864804717178},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9560794128709889},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2284717000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":83944000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":8313000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-62885000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.176941470007275},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":16.086911321343177},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.5036386318744155},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.9608661441461694},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2359012000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":98961000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":89420000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-11287000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":20.78029902311972},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.330306946183427},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.016904023800436},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.5457089102223938},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":76472000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":19710000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-3764000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":28.48702045986422},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":14.267067264989612},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":11.27262054636874},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.3832105380665327},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":18717000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":21333000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-2103000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":32.918142448074846},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":18.435895210974294},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":14.969748124541487},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.6581337348830643},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":24547000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":24361000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-5880000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":20.533431323013794},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":17.328862554162264},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":12.955307519176888},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.1917255297679112},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":24221000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-8997000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":19.114194448669704},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":15.672554842037737},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.508680153696588},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.587376502422755},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":25646000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":70468000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-20744000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.700785206523257},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":16.387492449937277},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.899502857408354},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.587376502422755},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":93131000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-123816000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-147472000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.774900101833598},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":16.24394804699829},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":11.907385020336944},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.605746124798648},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":28135000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":25291000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-2696000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":23.802622083233103},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":20.874428674524896},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":15.38489295164782},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.372030288689068},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":36609000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":3232000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-2725000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":23.01687892267382},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.879349216988608},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":14.21363719456462},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":3.6847080347613965},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":34540000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":91101000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-4257000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":24.882296074024783},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.552662305866992},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.35861090534721},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":99698000},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.8921517600328722},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":32695000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":13421000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":0},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.497533742525892},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":3.5195714580260424},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":1.9997700274381056},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":17753000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":152648000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.052898878664454},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.3620958415045004},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":195046000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.5704639731931085},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.009800260398268},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-138000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.313524333792069},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":2.879519579632178},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.7014888027023647},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":5754000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-14240000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-6991000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":6.806951871657755},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":2.5171122994652406},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.86524064171123},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.756999562527342},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-17182000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-7130000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.856098613184891},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.5542704470896236},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":0.5632466445095211},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.756999562527342},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":30265000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":11565000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":5524000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-1013000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":5.719747034515066},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.56012112897559},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.050258486557026},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":4919000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-4278000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-1190000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":5.112770496799756},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.7737732398658945},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":0.9475007619628162},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-13369000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-5388000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":6.079703906462697},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.9418482299875646},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-0.20014274887235747},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.564991264884837},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":2560000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":7528000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.836306740522266},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.065966477231854},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.245593842169628},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.6306672953321588},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":66548000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":8970000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-13704000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-30816000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.1757152943615505},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":0.2468252058995527},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.3559739718713146},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.6306672953321588},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":66548000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":2524000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-5735000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-3715000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":10.922074596716834},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.8929509611463584},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":3.447703585687597},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.6693079012396104},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":8210000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":19228000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-3425000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":9.635397430271007},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.234104309966499},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":2.8560751886886733},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":100618000},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.7975953235020592},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":7443000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":12150000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-2701000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":10.30559608705481},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.515505867362666},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.898559362091288},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.149888957658281},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":10986000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-14673000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-15757000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":11.555959963603275},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.537949860374635},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":4.633858814775635},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.202875922334987},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":12092000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":10971000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-25597000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":10.58640465138832},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.26821742331072},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.681173602754158},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.202875922334987},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":38731000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":11273000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2316000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":15.38763898647354},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":7.705120205181622},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.658576012027888},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.4128309686068596},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":15682000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":29152000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-1884000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.826815264255764},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.201698379050786},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":9.091870713327664},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1316989542259557},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":24111000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":19154000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-827000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":14.867389359574803},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.561086845936607},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.507305863986389},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.1088460615055546},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":17242000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-4082000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.52245496028198},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.582277166608016},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.64081293590313},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.3510687425781764},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":21811000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":76072000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-9012000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.121127651253545},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.372448003157196},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.327815770047774},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.3510687425781764},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":78846000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":8196000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-7573000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":24.461369084118402},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":11.437371090919227},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":9.757372205808574},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.4502157888706413},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":16414000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":24829000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5962000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":23.028570764636854},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":12.280548874713885},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.63764276668177},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.1411478296902517},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":20990000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":16139000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-4063000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":24.65716085576527},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":13.233227533738765},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":11.267656821650958},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.239622476623263},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":21554000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-2358000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":34.80460107774646},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":16.397536054933855},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.040998430198934},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.2735621072982117},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":17716000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":48068000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-19956000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":26.008659095187298},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.102605020782846},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.228502770198196},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.2735621072982117},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":76674000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":24463000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-1911000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":35.84896594141616},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":18.234412239563312},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.84585223341278},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.225976475810031},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":18745000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":30151000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-1064000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":34.64547218223919},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":20.126415920896175},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":16.890919331622754},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.1241348844058314},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":22306000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":26514000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-2658000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":31.58369777612357},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.819298408858288},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":12.236903321857262},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.283455708195168},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":16693000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-5654000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":28.796118062239334},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":15.369746551170998},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.281039461020212},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.5457089102223938},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":18728000},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-0.6374608620015846},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.94352813100477},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.160098363610613},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":23.642007618715287},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":28.44094942644831},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":20.77579829860683},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":18.769774970777412},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":31.20956841809975},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":42.421345629375544},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":37.11031175059952},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":31.90029427529827},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":36.05906626643909},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":49.233727845772144},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":37.489914410922495},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":22.101914853278846},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":35.831828130038154},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":16.885386361766088},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.070103092783505},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":41.5522489584219},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-63.354159620295036},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.3875620292028135},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":0.31659993840468126},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":2.5284414222128624},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.397137304948084},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":29.702261271931036},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.247147957338674},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":12.624020628781116},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":27.22198709131309},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-15.002569253048067},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.3356332464512561},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.925063467696325},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-11.395990877445685},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-3.8603612746092955},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-5.417621910845578},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.5207963529163373},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-4.257477625594208},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":38.98832135437328},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.160567626572409},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":19.95719313751091},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":15.223251179782658},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":16.828246653361624},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":18.649426607260423},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.096315569390885},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-73.73467285211498},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":15.209886937695453},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.9694107610748888},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":57.189041921430274},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.6607428906758024},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-7.614973262032086},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-2.3091634087240736},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.310485017818005},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-1.6298384638829624},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-4.918581635431154},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.769297172865262},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-1.3401317835370326},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-2.7193756104962685},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.354878096471294},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":4.993937401097433},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-6.576959797756134},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.2090215422050015},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.538822858883588},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":12.334615368341774},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":8.399550948095914},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.042701779369583},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.7110206811973905},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.424227636608688},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.775761393647178},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.151691881377518},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":23.50945644652879},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":26.95591535318677},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":24.67107099655718},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":157969000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":37636000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":42949000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":49711000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":41448000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":171745000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":46894000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":63039000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":65979000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":62172000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":238084000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":56927000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":65037000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":68115000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":67887000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":257966000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":64200000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":62703000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":87160000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":90663000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":304726000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":91355000},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":534061500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#619"}],"scale":100,"value":16.886070237229234},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":89884000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":653077000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"#621"}],"scale":100,"value":13.763155033786214},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":89187000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":709829500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#622"},{"ref":"#623"}],"scale":100,"value":12.564566561406648},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":96391000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":730688000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#624"},{"ref":"#625"}],"scale":100,"value":13.191813742664449},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":96749000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":684520000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#627"}],"scale":100,"value":14.133845614445159},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":684520000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#628"}],"scale":100,"value":14.133845614445159},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":104849000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":793222000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#629"},{"ref":"#630"}],"scale":100,"value":13.21811548343339},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":124379000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":871523500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#631"},{"ref":"#632"}],"scale":100,"value":14.271445348289518},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":140177000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":862696500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#633"},{"ref":"#634"}],"scale":100,"value":16.24870391846959},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":159256000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":850432000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"#636"}],"scale":100,"value":18.72648254063817},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":850432000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#637"}],"scale":100,"value":18.72648254063817},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":167727000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":947553000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#638"},{"ref":"#639"}],"scale":100,"value":17.701067908602475},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":166558000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":954606500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#640"},{"ref":"#641"}],"scale":100,"value":17.447817503861536},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":163854000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":944064500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#642"},{"ref":"#643"}],"scale":100,"value":17.35622936780273},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":164822000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":945744000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#645"}],"scale":100,"value":17.42776057791538},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":945744000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#646"}],"scale":100,"value":17.42776057791538},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":168069000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":942068000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#647"},{"ref":"#648"}],"scale":100,"value":17.84043190088189},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":156987000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1272385500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#649"},{"ref":"#650"}],"scale":100,"value":12.338006052411004},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":158037000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1284391500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"#652"}],"scale":100,"value":12.304425870149405},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":159052000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1307185000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#653"},{"ref":"#654"}],"scale":100,"value":12.16752028213298},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1307185000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#655"}],"scale":100,"value":12.16752028213298},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":156905000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1313441500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#657"}],"scale":100,"value":11.946097332846572},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":156637000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1650925500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"#659"}],"scale":100,"value":9.487829705216862},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":253237500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#660"}],"scale":100,"value":5.475492373759811},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":146788000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1673852000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#661"},{"ref":"#662"}],"scale":100,"value":8.76947304779634},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":126236000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1660772500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"#664"}],"scale":100,"value":7.601041081785735},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1660772500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#665"}],"scale":100,"value":7.601041081785735},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":121517000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1672994000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#666"},{"ref":"#667"}],"scale":100,"value":7.263445057184903},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":130679000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1657929000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#668"},{"ref":"#669"}],"scale":100,"value":7.882062500867046},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":129528000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1835093500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#670"},{"ref":"#671"}],"scale":100,"value":7.058386943226598},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":142685000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1841902500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#673"}],"scale":100,"value":7.746609823266976},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1841902500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#674"}],"scale":100,"value":7.746609823266976},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":149071000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2024912500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#675"},{"ref":"#676"}],"scale":100,"value":7.361848968782601},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":152587000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2188095500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"#678"}],"scale":100,"value":6.973507326348416},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":164473000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2353982000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#679"},{"ref":"#680"}],"scale":100,"value":6.987011795332335},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":176460000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2410413500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#681"},{"ref":"#682"}],"scale":100,"value":7.32073563311855},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2410413500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#683"}],"scale":100,"value":7.32073563311855},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":169778000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2652077000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#684"},{"ref":"#685"}],"scale":100,"value":6.401699498166908},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":154075000},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2811676500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#686"},{"ref":"#687"}],"scale":100,"value":5.479826715484516},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":395417500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#688"}],"scale":100,"value":15.88295915077102},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":61951000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":396401500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#689"},{"ref":"#690"}],"scale":100,"value":15.628346512311381},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":62035000},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":398651500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#691"},{"ref":"#692"}],"scale":100,"value":15.561210731679173},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":65807000},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":408014000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#693"},{"ref":"#694"}],"scale":100,"value":16.128613233859625},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":69409000},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":429538500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#695"},{"ref":"#696"}],"scale":100,"value":16.158970616138017},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":429538500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#697"}],"scale":100,"value":16.158970616138017},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":74809000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":539774500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#698"},{"ref":"#699"}],"scale":100,"value":13.859306062068514},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":81414000},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":532940500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#700"},{"ref":"#701"}],"scale":100,"value":15.276377006438805},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":10918000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#702"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":7.160142442108297},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":87817000},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":558213500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#703"},{"ref":"#704"}],"scale":100,"value":15.731794376166109},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":90183000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":534061500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#705"},{"ref":"#706"}],"scale":100,"value":16.886257481582177},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":14.042683521042445},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":12647000},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":147495000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#707"},{"ref":"#708"}],"scale":100,"value":8.574527950100004},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":147495000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#709"}],"scale":100,"value":2.841452252618733},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":11400000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":4.959109100400209},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":11886000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#711"},{"ref":"totalAssets@2012Q2"}],"scale":100,"value":5.019298497504286},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":7942000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":208766500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#713"}],"scale":100,"value":3.8042502029779683},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":16960000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":253237500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#714"},{"ref":"#715"}],"scale":100,"value":6.6972703489807},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":21720000},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":245343000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#716"},{"ref":"#717"}],"scale":100,"value":8.85291204558516},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":25806000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":247814000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#718"},{"ref":"#719"}],"scale":100,"value":10.41345525272987},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":35835000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":286102000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#720"},{"ref":"#721"}],"scale":100,"value":12.525253231365038},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":33667000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":292330000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#722"},{"ref":"#723"}],"scale":100,"value":11.516778982656586},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":292330000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#724"}],"scale":100,"value":11.426812164334828},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":39948000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":281060000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#725"},{"ref":"#726"}],"scale":100,"value":14.21333523091155},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":54863000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":286630500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#727"},{"ref":"#728"}],"scale":100,"value":19.14067065437907},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-37705000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#729"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-24.272250904455973},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":60217000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":291775000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":20.63816296804044},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":70058000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":316315000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":22.148175078639966},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":316315000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#734"}],"scale":100,"value":22.148175078639966},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":70509000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":316935000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#736"}],"scale":100,"value":22.24714846892896},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":67332000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":333217500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#738"}],"scale":100,"value":20.206621801075876},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":71095000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":328987500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":21.610243550286864},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":66211000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":353287000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":18.741419865435187},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":353287000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#743"}],"scale":100,"value":18.741419865435187},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":67656000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":355878000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#745"}],"scale":100,"value":19.011009390858664},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":68238000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":366883500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#747"}],"scale":100,"value":18.599364648451076},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":62787000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":377486500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#749"}],"scale":100,"value":16.63291270018928},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":62804000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":395417500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#751"}],"scale":100,"value":15.88295915077102},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":119534000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":22.215118710216974},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-15438000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-9.193608899422944},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-10938000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-6.578061101756072},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-26554000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-16.18061056608372},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-20688000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-12.986980376401458},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-73617000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-11.194646058676206},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":4712000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":3.425513972491201},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":1502000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":1.0836159007286739},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-20574000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-3.522993465663915},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-10488000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-6.418565369856976},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":50841000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":43.218545185613365},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":47359000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":33.288582112632504},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":49772000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":35.52301016329793},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":137484000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":24.40177630107665},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":53668000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":35.097081346909675},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":98272000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":58.3292774130747},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":104398000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":55.05439626213566},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":79167000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":41.69229634935012},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":335505000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":47.8676048862751},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":36944000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":17.883542048881562},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-19839000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-7.437300843486405},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-18201000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-6.1902899413315176},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-14902000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-5.53872685847665},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-15998000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-1.543602079105988},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":8550000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":3.5109331690791556},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":17717000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":7.17545998355682},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-61754000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-22.38891467022449},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-44286000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-17.425211195007652},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-79773000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-7.817747589446977},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-2145000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-0.8509372210651622},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-18278000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-6.9070544311259585},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":47207000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":22.052132480029908},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":45903000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":21.8728408533186},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":72687000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":7.727431227382331},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":47536000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":19.01972552314648},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":138410000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":56.18429064339354},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-141610000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-24.015167831444415},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":25417000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":24.42627046974706},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":14916000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":13.335359802598056},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":23156000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":21.54647808690797},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":26527000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":21.276066730830934},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":90016000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":20.090211333775244},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":38448000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":29.69576668494589},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":39511000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#795"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":31.167714504334665},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":33484000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":25.633487973297807},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":8091000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":5.350942747359588},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":239671000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":47.515305070498485},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":79988000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":50.276562578568914},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":64322000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":32.4599561965704},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":71981000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":36.02201926685851},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-75792000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#802"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-40.53048128342246},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":278507000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":37.42976216235103},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-28190000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#804"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-11.790835020327584},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-32339000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-12.320557756781469},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-28511000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-10.48946675202166},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":111889000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":100.61236601683335},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-115158000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-11.261448914810101},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-7367000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#809"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-3.4932240841370588},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":6202000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":2.6948696668564143},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-15259000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#811"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-6.271809942662198},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-49750000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-22.299717163386333},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-66175000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-7.292589604905297},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-60015000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-29.487488146535846},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-64209000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-27.167718104619134},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-62944000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-27.60265922924451},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-64416000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-37.160146988410524},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-251584000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#818"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-29.905866606122057},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-39456000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-27.4931713027482},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-60281000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-35.019810147908025},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-57622000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-34.902963196278435},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":15749000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":14.45777602335423},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":71831000}},"quality":[{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 8.8458e+8 but the year reports 1.0226e+9 (13.50% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2647e+7 but the year reports 4.1910e+6 (66.86% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.6960e+7 but the year reports 1.3866e+7 (18.24% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.3667e+7 but the year reports 3.3404e+7 (0.78% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"cash","periodKey":"FY2011","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 670 (3.500e+4) — a unit-scale tagging error, not a real change."}]}