{"schemaVersion":2,"ticker":"DOCN","company":{"ticker":"DOCN","name":"DigitalOcean Holdings, Inc.","exchange":"NYSE","cik":1582961,"sic":"7370","sicDescription":"Services-Computer Programming, Data Processing, Etc.","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:37.969Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[254823000,318380000,428561000,576322000,692884000,780615000,901427000],"costOfRevenue":[122259000,145532000,170595000,211927000,295387000,314672000,361835000],"grossProfit":[132564000,172848000,257966000,364395000,397497000,465943000,539592000],"operatingExpenses":[162469000,188639000,269152000,390092000,385601000,374936000,382603000],"operatingIncome":[-29905000,-15791000,-11186000,-25697000,11896000,91007000,156989000],"pretaxIncome":[-39597000,-42657000,-18201000,-23885000,26776000,97699000,206662000],"interestExpense":[9356000,13610000,3744000,8396000,8945000,9113000,17940000],"netIncome":[-40390000,-43568000,-19503000,-27804000,19409000,84492000,259262000],"dilutedEps":[-1.06,-1.05,-0.21,-0.28,0.2,0.89,2.52],"cash":[35886000,100311000,1713387000,140772000,317236000,428446000,254475000],"currentAssets":[null,147953000,1770056000,945991000,502994000,541718000,426981000],"totalAssets":[null,430252000,2100995000,1815631000,1460967000,1639015000,1837705000],"currentLiabilities":[null,84785000,58239000,165516000,192645000,220955000,619464000],"totalLiabilities":[null,329272000,1522798000,1768062000,1774665000,1841970000,1866395000],"totalDebt":[null,259683000,1462676000,1470270000,1477798000,1485366000,1295762000],"equity":[-72280000,-72094000,578197000,47569000,-313698000,-202955000,-28690000],"temporaryEquity":[123264000,173074000,0,0,0,null,null],"operatingCashFlow":[39902000,58458000,133109000,195152000,234942000,282725000,309604000],"capex":[84499000,115806000,109099000,120217000,124813000,186523000,268515000],"depreciationAndAmortization":[63081000,75574000,88372000,102232000,117866000,130052000,137449000],"dilutedShares":[38004000,41658000,93224000,100806000,96415000,94503000,105343000],"sharesOutstanding":[null,43331111,107207635,96732507,90243442,92234517,91947614],"totalCosts":[284728000,334171000,439747000,602019000,680988000,689608000,744438000],"freeCashFlow":[-44597000,-57348000,24010000,74935000,110129000,96202000,41089000],"capexOutflow":[-84499000,-115806000,-109099000,-120217000,-124813000,-186523000,-268515000],"grossMargin":[52.0219917354399,54.28984232677932,60.19353137593014,63.22767480679203,57.36847726314939,59.68921939752631,59.85975569846477],"operatingMargin":[-11.735596865275113,-4.95979646962749,-2.610130179834376,-4.458792133564223,1.7168819023097661,11.658371924700397,17.41560880692502],"netMargin":[-15.850217602021797,-13.684276650543376,-4.5508107363945856,-4.824386367343256,2.8011903868468604,10.82377356315213,28.76128627165594],"ebit":[-30241000,-29047000,-14457000,-15489000,35721000,106812000,224602000],"currentRatio":[null,1.7450374476617325,30.392966912206596,5.715405157205346,2.610989125074619,2.4517118870358217,0.6892749215450776],"netDebt":[null,159372000,-250711000,1329498000,1160562000,1056920000,1041287000],"fcfMargin":[-17.50116747703308,-18.012437967208996,5.602469660095062,13.002279975430403,15.894291107891076,12.323872843847479,4.558217137937958],"ebitda":[32840000,46527000,73915000,86743000,153587000,236864000,362051000],"debtToCapital":[null,138.4318909957407,71.66913374815582,96.86600489248201,126.94768490679496,115.82604952702371,102.2642754318618],"returnOnAssets":[null,-10.126158623318428,-1.5409796041239754,-1.4197934650895951,1.1847043793593233,5.451128425906989,14.914171978186335],"returnOnEquity":[62.55033141299634,60.35435743277876,-7.707126810155245,-8.886388841835446,-14.586159343776888,-32.70744580985691,-223.84424442573766],"revenueGrowth":[null,24.941626148346096,34.60675921854388,34.47840564120395,20.225151911604968,12.661715380929571,15.476515311645311]}},"quarterly":{"keys":["2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[72792000,76911000,81160000,87517000,93661000,103810000,111428000,119662000,127327000,133882000,152115000,162998000,165134000,169814000,177062000,180874000,184730000,192476000,198484000,204925000,210703000,218700000,229634000,242390000,257905000,281184000],"costOfRevenue":[34683000,35205000,37063000,38581000,39544000,43145000,43506000,44400000,47202000,47814000,56730000,60181000,74539000,69989000,73247000,77612000,75582000,78328000,81920000,78842000,81259000,87755000,92701000,100120000,113195000,126522000],"grossProfit":[38109000,41706000,44097000,48936000,54117000,60665000,67922000,75262000,80125000,86068000,95385000,102817000,90595000,99825000,103815000,103262000,109148000,114148000,116564000,126083000,129444000,130945000,136933000,142270000,144710000,154662000],"operatingExpenses":[50596000,39928000,50817000,47298000,50863000,63295000,69593000,85401000,93709000,94013000,88187000,114183000,123651000,101326000,68347000,92277000,97610000,91820000,91958000,93548000,91802000,95326000,92001000,103474000,108139000,125291000],"operatingIncome":[-12487000,1778000,-6720000,1638000,3254000,-2630000,-1671000,-10139000,-13584000,-7945000,7198000,-11366000,-33056000,-1501000,35468000,10985000,11538000,22328000,24606000,32535000,37642000,35619000,44932000,38796000,36571000,29371000],"pretaxIncome":[-16185000,-2319000,-10348000,-13805000,-2343000,-2660000,-1997000,-11201000,-15230000,-7928000,8345000,-9072000,-27851000,3981000,37114000,13531000,14255000,24809000,29641000,28994000,41380000,42448000,90314000,32520000,24496000,27142000],"interestExpense":[3516000,3779000,3190000,3125000,2256000,233000,186000,1069000,2059000,2095000,2127000,2115000,2189000,2112000,2333000,2311000,2304000,2321000,2262000,2226000,2208000,2239000,5042000,8451000,10553000,7463000],"netIncome":[-16933000,-2570000,-10214000,-13851000,-3339000,-2187000,-1852000,-12125000,-18568000,-6759000,7903000,-10066000,-16370000,665000,19175000,15938000,14139000,19138000,32949000,18266000,38204000,37027000,158371000,25660000,15771000,35437000],"dilutedEps":[-0.42,-0.06,-0.24,-0.32710810622429776,-0.07,-0.02,-0.02,-0.11577913247796043,-0.17,-0.07,0.08,-0.11219454256264076,-0.17,0.01,0.2,0.17,0.15,0.2,0.33,0.19,0.39,0.39,1.51,0.24452362288890472,0.15,0.29],"cash":[91023000,126223000,121236000,100311000,560053000,577218000,589750000,1713387000,464836000,72177000,24115000,140772000,20872000,120045000,79361000,317236000,419063000,443110000,439872000,428446000,360421000,387745000,236561000,254475000,741363000,767026000],"currentAssets":[null,null,null,147953000,607282000,629117000,642783000,1770056000,1611904000,1231132000,908356000,945991000,698612000,642069000,471459000,502994000,515813000,543723000,552006000,541718000,479242000,509773000,367625000,426981000,944290000,1017610000],"totalAssets":[null,null,null,430252000,893265000,915430000,965825000,2100995000,1956828000,1590708000,1623687000,1815631000,1583961000,1497903000,1425137000,1460967000,1485573000,1536793000,1526478000,1639015000,1641668000,1719808000,1725706000,1837705000,2570387000,3123053000],"currentLiabilities":[null,null,null,84785000,46049000,55387000,57577000,58239000,62451000,74227000,98808000,165516000,170523000,167311000,184289000,192645000,188951000,220156000,176010000,220955000,198320000,224531000,324998000,619464000,646971000,776112000],"totalLiabilities":[null,null,null,329272000,48155000,57346000,59392000,1522798000,1528997000,1542435000,1593470000,1768062000,1786569000,1765482000,1783910000,1774665000,1771645000,1790577000,1738181000,1841970000,1852415000,1895025000,1795324000,1866395000,1683011000,2192322000],"totalDebt":[null,null,null,259683000,0,0,0,1462676000,1464525000,1466519000,1468393000,1470270000,1472148000,1474029000,1475913000,1477798000,1479687000,1481577000,1483470000,1485366000,1487264000,1489164000,1293815000,1295762000,919722000,921053000],"equity":[-73903000,-70131000,-65443000,-72094000,845110000,858084000,906433000,578197000,427386000,47260000,27010000,47569000,-202608000,-267579000,-358773000,-313698000,-286072000,-253784000,-211703000,-202955000,-210747000,-175217000,-69618000,-28690000,887376000,930731000],"temporaryEquity":[123264000,173074000,173074000,173074000,0,0,0,0,null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[1320000,15575000,23252000,18311000,19791000,40406000,40179000,32733000,30401000,46072000,55845000,62834000,36215000,64161000,54050000,80516000,66693000,71340000,73353000,71339000,64090000,92447000,95787000,57280000,46921000,109968000],"capex":[28227000,30798000,26059000,30722000,23768000,25981000,26664000,32686000,25321000,27699000,33252000,29030000,25108000,24635000,21409000,53661000,45228000,34352000,59798000,47145000,64975000,35432000,38522000,129586000,56539000,89120000],"depreciationAndAmortization":[17394000,18328000,19481000,20371000,20951000,21590000,22381000,23450000,23933000,24341000,25626000,28332000,28913000,27618000,30554000,30781000,31887000,33129000,35809000,29227000,29210000,32765000,35060000,40414000,45475000,51154000],"dilutedShares":[39945000,41420000,42215000,43041000,49432000,106765000,107955000,108101000,106980000,102502000,104931000,96822000,95565000,96247000,102674000,92028000,93787000,93832000,102591000,94404000,102322000,100617000,105520000,112264000,111915000,126548000],"sharesOutstanding":[null,null,null,43331111,106337146,107245465,109022251,107207635,105987829,96887955,96229736,96732507,null,null,86194445,90243442,91264101,91698027,92397303,92234517,91220227,91114675,91466256,91947614,104322694,105002427],"totalCosts":[85279000,75133000,87880000,85879000,90407000,106440000,113099000,129801000,140911000,141827000,144917000,174364000,198190000,171315000,141594000,169889000,173192000,170148000,173878000,172390000,173061000,183081000,184702000,203594000,221334000,251813000],"freeCashFlow":[-26907000,-15223000,-2807000,-12411000,-3977000,14425000,13515000,47000,5080000,18373000,22593000,33804000,11107000,39526000,32641000,26855000,21465000,36988000,13555000,24194000,-885000,57015000,57265000,-72306000,-9618000,20848000],"capexOutflow":[-28227000,-30798000,-26059000,-30722000,-23768000,-25981000,-26664000,-32686000,-25321000,-27699000,-33252000,-29030000,-25108000,-24635000,-21409000,-53661000,-45228000,-34352000,-59798000,-47145000,-64975000,-35432000,-38522000,-129586000,-56539000,-89120000],"grossMargin":[52.353280580283545,54.2263135312244,54.33341547560374,55.91599346412697,57.779652149774186,58.43849340140641,60.95595362027497,62.89548896057228,62.92852262285297,64.28646121211216,62.70584754955133,63.078688082062364,54.861506412973704,58.78490583815233,58.6320046085552,57.0905713369528,59.085151301900076,59.305056214800814,58.727151810725296,61.526412101988534,61.434341229123454,59.87425697302241,59.630977991064036,58.694665621519036,56.10980787499273,55.003840901331515],"operatingMargin":[-17.154357621716674,2.311762946782645,-8.279940857565302,1.8716363677914005,3.474231537139257,-2.5334746170889124,-1.499623074990128,-8.47303237452157,-10.66859346407282,-5.934330231099027,4.731946224895638,-6.973091694376618,-20.017682609274893,-0.8839082761138657,20.031401430007566,6.0732885876355915,6.245872354246738,11.600407323510463,12.396969025211101,15.876540197633279,17.864956834976244,16.286694101508917,19.56678889014693,16.005610792524443,14.180027529516684,10.44547342665301],"netMargin":[-23.262171667216176,-3.34152461936524,-12.585017249876786,-15.826639395774537,-3.564984358484321,-2.1067334553511223,-1.6620598054348998,-10.132707125068945,-14.582924281574213,-5.048475523221942,5.195411366400421,-6.175535896145965,-9.91316143253358,0.3916049324555101,10.829539935163954,8.81165894490087,7.653873220375683,9.943057835782124,16.60033050522964,8.913504940832013,18.13168298505479,16.930498399634203,68.96670353693268,10.586245307149635,6.11504236055912,12.602779674519176],"ebit":[-12669000,1460000,-7158000,-10680000,-87000,-2427000,-1811000,-10132000,-13171000,-5833000,10472000,-6957000,-25662000,6093000,39447000,15842000,16559000,27130000,31903000,31220000,43588000,44687000,95356000,40971000,35049000,34605000],"currentRatio":[null,null,null,1.7450374476617325,13.187734804230276,11.35856789499341,11.163884884589333,30.392966912206596,25.810699588477366,16.586040120171905,9.193142255687798,5.715405157205346,4.096878426957067,3.837577923746795,2.5582590387923316,2.610989125074619,2.729877058073257,2.4697169279965117,3.1362195329810807,2.4517118870358217,2.4165086728519563,2.270390280184028,1.1311608071434285,0.6892749215450776,1.459555374197607,1.3111638526398253],"netDebt":[null,null,null,159372000,-560053000,-577218000,-589750000,-250711000,999689000,1394342000,1444278000,1329498000,1451276000,1353984000,1396552000,1160562000,1060624000,1038467000,1043598000,1056920000,1126843000,1101419000,1057254000,1041287000,178359000,154027000],"fcfMargin":[-36.96422683811408,-19.793007502177844,-3.4586002957121735,-14.18124478672715,-4.2461643586978575,13.895578460649263,12.12890835337617,0.03927729772191674,3.989727237742191,13.723278708116101,14.85257864115965,20.738904771837692,6.726052781377548,23.27605497779924,18.434785555342195,14.847352300496478,11.619661127050291,19.216941332945407,6.829265835029524,11.80627058680005,-0.4200224961201312,26.069958847736626,24.937509253856135,-29.83043854944511,-3.7292801612997035,7.414362125867759],"ebitda":[4725000,19788000,12323000,9691000,20864000,19163000,20570000,13318000,10762000,18508000,36098000,21375000,3251000,33711000,70001000,46623000,48446000,60259000,67712000,60447000,72798000,77452000,130416000,81385000,80524000,85759000],"debtToCapital":[null,null,null,138.4318909957407,0,0,0,71.66913374815582,77.40982530362157,96.87801191587411,98.19379792604401,96.86600489248201,115.95916631220757,122.17903767251026,132.11531231537677,126.94768490679496,123.96685698487369,120.6699337754817,116.64636682662784,115.82604952702371,116.50953336304961,113.3351649647969,105.68682981578945,102.2642754318618,50.89497083168705,49.738684425397345],"returnOnAssets":[null,null,null,-10.126158623318428,-3.355555182392683,-3.232469986782168,-2.1980172391478785,-1.5409796041239754,-2.437253801893482,-3.1366189730972516,-2.2822060681703733,-1.4037592560535521,-1.4286081435521858,-1.1570249539356041,-0.4326914246279877,1.184643340440298,3.2524155132342565,4.507205993615176,5.567392766333008,5.451128425906989,6.942669273010939,7.765519939347805,15.489160514903217,14.914171978186335,11.245294755172951,9.714877218239383],"returnOnEquity":[null,null,null,60.35435743277876,-7.773269692832145,-7.510854073783589,-5.048573704800295,-7.707126810155245,-5.458877670342383,-8.682666478156369,-6.331184657231346,-8.786031839377658,-22.503981706394754,16.22011719370549,3.976332502418895,-14.585407828534283,-20.4293198002783,-26.235079973070587,-28.80541863286098,-32.70744580985691,-43.7008246464004,-58.94904673881879,-179.06093039623775,-223.84424442573766,70.00261590916145,62.27257205028629],"revenueGrowth":[null,null,null,null,28.669359270249473,34.974190947978826,37.294233612617056,36.73000674154736,35.94452333415188,28.96830748482806,36.514161611085186,36.21533987397838,29.69283812545651,26.838559328363786,16.40009203563093,10.967005730131651,11.866726416122674,13.345189442566575,12.098586935649669,13.297101849906557,14.059979429437552,13.624555788773662,15.693960218455905,18.282298401854334,22.40214899645472,28.57064471879287]}},"filings":[{"accn":"0001582961-22-000010","filed":"2022-02-25","form":"10-K"},{"accn":"0001582961-21-000012","filed":"2021-05-07","form":"10-Q"},{"accn":"0001582961-21-000020","filed":"2021-08-06","form":"10-Q"},{"accn":"0001582961-21-000027","filed":"2021-11-05","form":"10-Q"},{"accn":"0001582961-23-000038","filed":"2023-08-11","form":"10-K/A"},{"accn":"0001582961-22-000023","filed":"2022-05-05","form":"10-Q"},{"accn":"0001582961-22-000039","filed":"2022-08-08","form":"10-Q"},{"accn":"0001582961-22-000051","filed":"2022-11-07","form":"10-Q"},{"accn":"0001582961-24-000031","filed":"2024-02-21","form":"10-K"},{"accn":"0001582961-23-000040","filed":"2023-08-11","form":"10-Q/A"},{"accn":"0001582961-23-000042","filed":"2023-08-11","form":"10-Q"},{"accn":"0001582961-23-000068","filed":"2023-11-02","form":"10-Q"},{"accn":"0001582961-25-000035","filed":"2025-02-25","form":"10-K"},{"accn":"0001582961-26-000019","filed":"2026-02-24","form":"10-K"},{"accn":"0001582961-25-000087","filed":"2025-05-06","form":"10-Q"},{"accn":"0001582961-25-000138","filed":"2025-08-05","form":"10-Q"},{"accn":"0001582961-25-000150","filed":"2025-11-05","form":"10-Q"},{"accn":"0001582961-26-000049","filed":"2026-05-05","form":"10-Q"},{"accn":"0001628280-26-052556","filed":"2026-08-04","form":"10-Q"},{"accn":"0001582961-23-000009","filed":"2023-02-22","form":"10-K"},{"accn":"0001582961-24-000068","filed":"2024-05-10","form":"10-Q"},{"accn":"0001582961-24-000122","filed":"2024-08-08","form":"10-Q"},{"accn":"0001582961-24-000155","filed":"2024-11-04","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":254823000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":254823000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":72792000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":72792000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":76911000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":76911000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":81160000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":81160000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":318380000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":230863000},"#6":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":87517000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":87517000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":318380000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":93661000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":93661000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":103810000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":103810000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":111428000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":111428000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":428561000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":308899000},"#12":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":119662000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":119662000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":428561000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":127327000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":127327000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":133882000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":133882000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":152115000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":152115000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":576322000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":413324000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":162998000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":162998000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":576322000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":165134000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":165134000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":169814000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":169814000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":177062000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":177062000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":180874000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":180874000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":692884000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":692884000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":184730000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":184730000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":192476000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":192476000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":198484000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":198484000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":204925000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":204925000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":780615000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":780615000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":210703000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":210703000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":218700000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":218700000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":229634000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":229634000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":901427000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":659037000},"#34":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":242390000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":242390000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":901427000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":257905000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":257905000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":281184000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":281184000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75582000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78328000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":81920000},"costOfRevenue@2024Q4":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":78842000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":314672000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":122259000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34683000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":35205000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":37063000},"#37":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":145532000},"#38":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":106951000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":38581000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":145532000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39544000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43145000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":43506000},"#39":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":170595000},"#40":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":126195000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":44400000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":170595000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47202000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":47814000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":56730000},"#41":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":211927000},"#42":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":151746000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":60181000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":211927000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74539000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":69989000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":73247000},"costOfRevenue@2023Q4":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":77612000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":295387000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":81259000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":87755000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92701000},"#43":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":361835000},"#44":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":261715000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":100120000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":361835000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":113195000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126522000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":132564000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38109000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":41706000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":44097000},"#45":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":172848000},"#46":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":123912000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":48936000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":172848000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":54117000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":60665000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":67922000},"#47":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":257966000},"#48":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":182704000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":75262000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":257966000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":80125000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":86068000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":95385000},"#49":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364395000},"#50":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":261578000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":102817000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":364395000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":90595000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":99825000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":103815000},"grossProfit@2023Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":103262000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":397497000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":109148000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":114148000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":116564000},"grossProfit@2024Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":126083000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":465943000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":129444000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":130945000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":136933000},"#51":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":539592000},"#52":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":397322000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":142270000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":539592000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":144710000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":154662000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":162469000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":50596000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":39928000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":50817000},"#53":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":188639000},"#54":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":141341000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":47298000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":188639000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":50863000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":63295000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":69593000},"#55":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":269152000},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":183751000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":85401000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":269152000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93709000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94013000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":88187000},"#57":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":390092000},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":275909000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":114183000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":390092000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":123651000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":101326000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68347000},"operatingExpenses@2023Q4":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":92277000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":385601000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97610000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":91820000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":91958000},"operatingExpenses@2024Q4":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":93548000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":374936000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":91802000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":95326000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92001000},"#59":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":382603000},"#60":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":279129000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":103474000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":382603000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":108139000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":125291000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-29905000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-12487000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1778000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-6720000},"#61":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-15791000},"#62":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-17429000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":1638000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-15791000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3254000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-2630000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1671000},"#63":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-11186000},"#64":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-1047000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-10139000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-11186000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-13584000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-7945000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":7198000},"#65":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-25697000},"#66":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-14331000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":-11366000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-25697000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-33056000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-1501000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":35468000},"operatingIncome@2023Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":10985000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11896000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":11538000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":22328000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":24606000},"operatingIncome@2024Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":32535000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":91007000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37642000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":35619000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":44932000},"#67":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":156989000},"#68":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":118193000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":38796000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":156989000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":36571000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":29371000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-39597000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-16185000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2319000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-10348000},"#69":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-42657000},"#70":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-28852000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":-13805000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-42657000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-2343000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-2660000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1997000},"#71":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-18201000},"#72":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-7000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":-11201000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-18201000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-15230000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-7928000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":8345000},"#73":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-23885000},"#74":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-14813000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":-9072000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-23885000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-27851000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3981000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":37114000},"pretaxIncome@2023Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":13531000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":26776000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":14255000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":24809000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":29641000},"pretaxIncome@2024Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":28994000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":97699000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":41380000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":42448000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":90314000},"#75":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":206662000},"#76":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":174142000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":32520000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":206662000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24496000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":27142000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8396000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2189000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2112000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2333000},"interestExpense@2023Q4":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":2311000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8945000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2304000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2321000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2262000},"interestExpense@2024Q4":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":2226000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9113000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2208000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2239000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5042000},"#77":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17940000},"#78":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":9489000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":8451000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":17940000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":10553000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":7463000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9356000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3516000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3779000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3190000},"#79":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13610000},"#80":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":10485000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":3125000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":13610000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2256000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":233000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":186000},"#81":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3744000},"#82":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2675000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":1069000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3744000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2059000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2095000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2127000},"#83":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8396000},"#84":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6281000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":2115000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-40390000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-16933000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-2570000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-10214000},"#85":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-43568000},"#86":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-29717000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":-13851000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-43568000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-3339000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-2187000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1852000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":-12125000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-19503000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-18568000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-6759000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":7903000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":-10066000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-27804000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-16370000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":665000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":19175000},"netIncome@2023Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":15938000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":19409000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":14139000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":19138000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":32949000},"netIncome@2024Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":18266000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":84492000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":38204000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37027000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":158371000},"#87":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":259262000},"#88":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":233602000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":25660000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":259262000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15771000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":35437000},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-1.06},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.42},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-0.06},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-0.24},"#89":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.05},"#90":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":41658000},"#91":{"kind":"computed","op":"product","terms":[{"ref":"#89"},{"ref":"#90"}],"value":-43740900},"#92":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":-0.72},"#93":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":41197000},"#94":{"kind":"computed","op":"product","terms":[{"ref":"#92"},{"ref":"#93"}],"value":-29661840},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94","weight":-1}],"value":-14079060},"#96":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":43041000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"per-share-quarter","value":-0.32710810622429776},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-1.05},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.07},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.02},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.02},"#97":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.21},"#98":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":93224000},"#99":{"kind":"computed","op":"product","terms":[{"ref":"#97"},{"ref":"#98"}],"value":-19577040},"#100":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.08},"#101":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":88265000},"#102":{"kind":"computed","op":"product","terms":[{"ref":"#100"},{"ref":"#101"}],"value":-7061200},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#102","weight":-1}],"value":-12515840},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":108101000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#103"},{"ref":"#104"}],"rule":"per-share-quarter","value":-0.11577913247796043},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.21},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.17},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.07},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.08},"#105":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.28},"#106":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":100806000},"#107":{"kind":"computed","op":"product","terms":[{"ref":"#105"},{"ref":"#106"}],"value":-28225680.000000004},"#108":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.17},"#109":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":102134000},"#110":{"kind":"computed","op":"product","terms":[{"ref":"#108"},{"ref":"#109"}],"value":-17362780},"#111":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110","weight":-1}],"value":-10862900.000000004},"#112":{"kind":"computed","op":"sum","terms":[{"ref":"#106","weight":4},{"ref":"#109","weight":-3}],"rule":"unaverage-quarter","value":96822000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"per-share-quarter","value":-0.11219454256264076},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.28},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.17},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.01},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.2},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":0.17},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.2},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.15},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.2},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.33},"dilutedEps@2024Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2024-10-01","end":"2024-12-31","value":0.19},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.89},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.39},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.39},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.51},"#113":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.52},"#114":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":105343000},"#115":{"kind":"computed","op":"product","terms":[{"ref":"#113"},{"ref":"#114"}],"value":265464360},"#116":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.31},"#117":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":103036000},"#118":{"kind":"computed","op":"product","terms":[{"ref":"#116"},{"ref":"#117"}],"value":238013160},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118","weight":-1}],"value":27451200},"#120":{"kind":"computed","op":"sum","terms":[{"ref":"#114","weight":4},{"ref":"#117","weight":-3}],"rule":"unaverage-quarter","value":112264000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"per-share-quarter","value":0.24452362288890472},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.52},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.15},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.29},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-03-31","value":91023000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-06-30","value":126223000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-09-30","value":121236000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":100311000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":100311000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-03-31","value":560053000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-06-30","value":577218000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-09-30","value":589750000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":1713387000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":1713387000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-03-31","value":464836000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-06-30","value":72177000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-09-30","value":24115000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":140772000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":140772000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-03-31","value":20872000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-06-30","value":120045000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-09-30","value":79361000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":317236000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":317236000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-03-31","value":419063000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-06-30","value":443110000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-09-30","value":439872000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-12-31","value":428446000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2024-12-31","value":428446000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-31","value":360421000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-30","value":387745000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2025-09-30","value":236561000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-12-31","value":254475000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-12-31","value":254475000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2026-03-31","value":741363000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2026-06-30","value":767026000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2019-12-31","value":35886000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":147953000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":147953000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":607282000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":629117000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":642783000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1770056000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1770056000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":1611904000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1231132000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":908356000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":945991000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":945991000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":698612000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":642069000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":471459000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":502994000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":502994000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":515813000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":543723000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":552006000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":541718000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":541718000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2025-03-31","value":479242000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-06-30","value":509773000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2025-09-30","value":367625000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":426981000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":426981000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2026-03-31","value":944290000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2026-06-30","value":1017610000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":430252000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":430252000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-03-31","value":893265000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-06-30","value":915430000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-09-30","value":965825000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":2100995000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":2100995000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-03-31","value":1956828000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-06-30","value":1590708000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-09-30","value":1623687000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":1815631000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":1815631000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-03-31","value":1583961000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-06-30","value":1497903000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-30","value":1425137000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":1460967000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":1460967000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-03-31","value":1485573000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-06-30","value":1536793000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-09-30","value":1526478000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-12-31","value":1639015000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-12-31","value":1639015000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2025-03-31","value":1641668000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-06-30","value":1719808000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2025-09-30","value":1725706000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-12-31","value":1837705000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-12-31","value":1837705000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2026-03-31","value":2570387000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2026-06-30","value":3123053000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":84785000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":84785000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":46049000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":55387000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":57577000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":58239000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":58239000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":62451000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":74227000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":98808000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":165516000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":165516000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":170523000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":167311000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":184289000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":192645000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":192645000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":188951000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-06-30","value":220156000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-09-30","value":176010000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":220955000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":220955000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2025-03-31","value":198320000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-06-30","value":224531000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2025-09-30","value":324998000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":619464000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":619464000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2026-03-31","value":646971000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2026-06-30","value":776112000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":329272000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":329272000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-03-31","value":48155000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-06-30","value":57346000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-09-30","value":59392000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":1522798000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":1522798000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-03-31","value":1528997000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-06-30","value":1542435000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-09-30","value":1593470000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":1768062000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-12-31","value":1768062000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2023-03-31","value":1786569000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-06-30","value":1765482000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-09-30","value":1783910000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":1774665000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-12-31","value":1774665000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-03-31","value":1771645000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-06-30","value":1790577000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2024-09-30","value":1738181000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-12-31","value":1841970000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2024-12-31","value":1841970000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2025-03-31","value":1852415000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-06-30","value":1895025000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2025-09-30","value":1795324000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-12-31","value":1866395000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-12-31","value":1866395000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2026-03-31","value":1683011000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2026-06-30","value":2192322000},"#121":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2020-12-31","value":242215000},"#122":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":17468000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":259683000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":259683000},"#123":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2021-03-31","value":0},"#124":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":0},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"}],"rule":"component-sum","value":0},"#125":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-06-30","value":0},"#126":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":0},"#127":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-09-30","value":0},"#128":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":0},"#129":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1462676000},"#130":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":1462676000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130"}],"rule":"component-sum","value":1462676000},"#131":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-03-31","value":1464525000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":1464525000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1466519000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":1466519000},"#133":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-09-30","value":1468393000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":1468393000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-12-31","value":1470270000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":1470270000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":1470270000},"#135":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-03-31","value":1472148000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":1472148000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-06-30","value":1474029000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":1474029000},"#137":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-09-30","value":1475913000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":1475913000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-12-31","value":1477798000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":1477798000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":1477798000},"#139":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-03-31","value":1479687000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":1479687000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-06-30","value":1481577000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":1481577000},"#141":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-09-30","value":1483470000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":1483470000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-12-31","value":1485366000},"#143":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":1485366000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":1485366000},"#144":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2025-03-31","value":1487264000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":1487264000},"#145":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-06-30","value":1489164000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":1489164000},"#146":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2025-09-30","value":1284315000},"#147":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2025-09-30","value":9500000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":1293815000},"#148":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-12-31","value":970653000},"#149":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2025-12-31","value":325109000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":1295762000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":1295762000},"#150":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2026-03-31","value":608466000},"#151":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2026-03-31","value":311256000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":919722000},"#152":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2026-06-30","value":609399000},"#153":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2026-06-30","value":311654000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":921053000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":578197000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":578197000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":-72280000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2020-03-31","value":-73903000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-06-30","value":-70131000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-09-30","value":-65443000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":-72094000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":-72094000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-03-31","value":845110000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-06-30","value":858084000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-09-30","value":906433000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2022-03-31","value":427386000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-06-30","value":47260000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-09-30","value":27010000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-12-31","value":47569000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-12-31","value":47569000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-03-31","value":-202608000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-06-30","value":-267579000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-09-30","value":-358773000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-12-31","value":-313698000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2023-12-31","value":-313698000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2024-03-31","value":-286072000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2024-06-30","value":-253784000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2024-09-30","value":-211703000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-12-31","value":-202955000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2024-12-31","value":-202955000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2025-03-31","value":-210747000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2025-06-30","value":-175217000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2025-09-30","value":-69618000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2025-12-31","value":-28690000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2025-12-31","value":-28690000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2026-03-31","value":887376000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2026-06-30","value":930731000},"temporaryEquity@FY2019":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":4,"unit":"USD","end":"2019-12-31","value":123264000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2020-03-31","value":123264000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2020-06-30","value":173074000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":3,"unit":"USD","end":"2020-09-30","value":173074000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2020-12-31","value":173074000},"temporaryEquity@FY2020":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2020-12-31","value":173074000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":5,"unit":"USD","end":"2021-03-31","value":0},"temporaryEquity@2021Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":6,"unit":"USD","end":"2021-06-30","value":0},"temporaryEquity@2021Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":7,"unit":"USD","end":"2021-09-30","value":0},"temporaryEquity@2021Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@FY2021":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@2022Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@FY2022":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2022-12-31","value":0},"temporaryEquity@2023Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2023-12-31","value":0},"temporaryEquity@FY2023":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":8,"unit":"USD","end":"2023-12-31","value":0},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":39902000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1320000},"#154":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":16895000},"#155":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1320000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":15575000},"#156":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":40147000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":23252000},"#157":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58458000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":18311000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58458000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19791000},"#158":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":60197000},"#159":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19791000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":40406000},"#160":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":100376000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":40179000},"#161":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":133109000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":32733000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":133109000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":30401000},"#162":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":76473000},"#163":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":30401000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":46072000},"#164":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":132318000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":55845000},"#165":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":195152000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":62834000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":195152000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36215000},"#166":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":100376000},"#167":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":36215000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":64161000},"#168":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":154426000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":54050000},"#169":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":234942000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":80516000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":234942000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66693000},"#170":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":138033000},"#171":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66693000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":71340000},"#172":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":211386000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":73353000},"#173":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282725000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":71339000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":282725000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":64090000},"#174":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":156537000},"#175":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":64090000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":92447000},"#176":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":252324000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":95787000},"#177":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":309604000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":57280000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":309604000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46921000},"#178":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":156889000},"#179":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":46921000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":109968000},"#180":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":53504000},"#181":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16940000},"#182":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14055000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":84499000},"#183":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":20674000},"#184":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3923000},"#185":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3630000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"},{"ref":"#185"}],"rule":"component-sum","value":28227000},"#186":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":48045000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":27371000},"#188":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":7350000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":3427000},"#190":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":3630000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#189"},{"ref":"#191"}],"rule":"component-sum","value":30798000},"#192":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":69807000},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":21762000},"#194":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":10159000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":2809000},"#196":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5118000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":1488000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#195"},{"ref":"#197"}],"rule":"component-sum","value":26059000},"#198":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":98360000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":28553000},"#200":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":12328000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":2169000},"#202":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5118000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#201"},{"ref":"#203"}],"rule":"component-sum","value":30722000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#200"},{"ref":"#202"}],"rule":"component-sum","value":115806000},"#204":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":22398000},"#205":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1370000},"#206":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":0},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":23768000},"#207":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":47036000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":24638000},"#209":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":2713000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":1343000},"#211":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":0},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#210"},{"ref":"#212"}],"rule":"component-sum","value":25981000},"#213":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":66480000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":19444000},"#215":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":4297000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":1584000},"#217":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5636000},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":5636000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#216"},{"ref":"#218"}],"rule":"component-sum","value":26664000},"#219":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":97072000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":30592000},"#221":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":6391000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":2094000},"#223":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":5636000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#222"},{"ref":"#224"}],"rule":"component-sum","value":32686000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#221"},{"ref":"#223"}],"rule":"component-sum","value":109099000},"#225":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":23045000},"#226":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2276000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226"}],"rule":"component-sum","value":25321000},"#227":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":48690000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":25645000},"#229":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":4330000},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":2054000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#230"}],"rule":"component-sum","value":27699000},"#231":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":79679000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":30989000},"#233":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6593000},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":2263000},"#235":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4915000},"#236":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":4915000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#234"},{"ref":"#237"}],"rule":"component-sum","value":33252000},"#238":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":106389000},"#239":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":26710000},"#240":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8913000},"#241":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":2320000},"#242":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4915000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#241"},{"ref":"#243"}],"rule":"component-sum","value":29030000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#240"},{"ref":"#242"}],"rule":"component-sum","value":120217000},"#244":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23314000},"#245":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1794000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":25108000},"#246":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":46848000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":23534000},"#248":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":2895000},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":1101000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#249"}],"rule":"component-sum","value":24635000},"#250":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":67077000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":20229000},"#252":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4075000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":1180000},"#254":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#255":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":0},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#253"},{"ref":"#256"}],"rule":"component-sum","value":21409000},"#257":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":119299000},"#258":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":52222000},"#259":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":5514000},"#260":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":1439000},"#261":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#260"},{"ref":"#262"}],"rule":"component-sum","value":53661000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#259"},{"ref":"#261"}],"rule":"component-sum","value":124813000},"#263":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":43665000},"#264":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1563000},"#265":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":0},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":45228000},"#266":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":75534000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":31869000},"#268":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":4046000},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":2483000},"#270":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":0},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#269"},{"ref":"#271"}],"rule":"component-sum","value":34352000},"#272":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":132886000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":57352000},"#274":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6492000},"#275":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#268","weight":-1}],"rule":"quarter-from-ytd","value":2446000},"#276":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#270","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#275"},{"ref":"#277"}],"rule":"component-sum","value":59798000},"#278":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":178167000},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":45281000},"#280":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#281":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":0},"#283":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8356000},"#284":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#274","weight":-1}],"rule":"quarter-from-ytd","value":1864000},"#285":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#282"},{"ref":"#284"},{"ref":"#286"}],"rule":"component-sum","value":47145000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#280"},{"ref":"#283"},{"ref":"#285"}],"rule":"component-sum","value":186523000},"#287":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":61963000},"#288":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"#289":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2029000},"#290":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":983000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"},{"ref":"#289"},{"ref":"#290"}],"rule":"component-sum","value":64975000},"#291":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":95160000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":33197000},"#293":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":0},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#293"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":0},"#295":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":3412000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":1383000},"#297":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":1835000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":852000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#294"},{"ref":"#296"},{"ref":"#298"}],"rule":"component-sum","value":35432000},"#299":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":102931000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":7771000},"#301":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":27622000},"#302":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":27622000},"#303":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":6541000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":3129000},"#305":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1835000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#302"},{"ref":"#304"},{"ref":"#306"}],"rule":"component-sum","value":38522000},"#307":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":129086000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":26155000},"#309":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":126829000},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":99207000},"#311":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10765000},"#312":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":4224000},"#313":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1835000},"#314":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#310"},{"ref":"#312"},{"ref":"#314"}],"rule":"component-sum","value":129586000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#309"},{"ref":"#311"},{"ref":"#313"}],"rule":"component-sum","value":268515000},"#315":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":39992000},"#316":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":11807000},"#317":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4740000},"#318":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"},{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":56539000},"#319":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":81576000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":41584000},"#321":{"kind":"filed","concept":"PaymentsToAcquireEquipmentOnLease","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":51544000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":39737000},"#323":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":11785000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":7045000},"#325":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":754000},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":754000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#322"},{"ref":"#324"},{"ref":"#326"}],"rule":"component-sum","value":89120000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":63081000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17394000},"#327":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":35722000},"#328":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":17394000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":18328000},"#329":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":55203000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":19481000},"#330":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75574000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":20371000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75574000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20951000},"#331":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":42541000},"#332":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":20951000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":21590000},"#333":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":64922000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":22381000},"#334":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":88372000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":23450000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":88372000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":23933000},"#335":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":48274000},"#336":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":23933000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":24341000},"#337":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":73900000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":25626000},"#338":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":102232000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":28332000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":102232000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":28913000},"#339":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":56531000},"#340":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":28913000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":27618000},"#341":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":87085000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":30554000},"#342":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":117866000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":30781000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":117866000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":31887000},"#343":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":65016000},"#344":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":31887000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":33129000},"#345":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":100825000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":35809000},"#346":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":130052000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":29227000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":130052000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29210000},"#347":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":61975000},"#348":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29210000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":32765000},"#349":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":97035000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":35060000},"#350":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":137449000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":40414000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":137449000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":45475000},"#351":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":96629000},"#352":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":45475000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":51154000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":38004000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":39945000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":41420000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":42215000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90","weight":4},{"ref":"#93","weight":-3}],"rule":"unaverage-quarter","value":43041000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":41658000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":49432000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":106765000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":107955000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98","weight":4},{"ref":"#101","weight":-3}],"rule":"unaverage-quarter","value":108101000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":93224000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":106980000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":102502000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":104931000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106","weight":4},{"ref":"#109","weight":-3}],"rule":"unaverage-quarter","value":96822000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":100806000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":95565000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":96247000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":102674000},"dilutedShares@2023Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2023-10-01","end":"2023-12-31","value":92028000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":96415000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":93787000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":93832000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":102591000},"dilutedShares@2024Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2024-10-01","end":"2024-12-31","value":94404000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":94503000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":102322000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":100617000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":105520000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114","weight":4},{"ref":"#117","weight":-3}],"rule":"unaverage-quarter","value":112264000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":105343000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":111915000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":126548000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":43331111},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":43331111},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-03-31","value":106337146},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-06-30","value":107245465},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-09-30","value":109022251},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":107207635},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":107207635},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-03-31","value":105987829},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-06-30","value":96887955},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-09-30","value":96229736},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":96732507},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":96732507},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-09-30","value":86194445},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":90243442},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":90243442},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-03-31","value":91264101},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-06-30","value":91698027},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-09-30","value":92397303},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-12-31","value":92234517},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-12-31","value":92234517},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2025-03-31","value":91220227},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2025-06-30","value":91114675},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2025-09-30","value":91466256},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-12-31","value":91947614},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-12-31","value":91947614},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2026-03-31","value":104322694},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2026-06-30","value":105002427},"#353":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":75582000},"#354":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":97610000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":173192000},"#355":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78328000},"#356":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":91820000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":170148000},"#357":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":81920000},"#358":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":91958000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":173878000},"#359":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":78842000},"#360":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-10-01","end":"2024-12-31","value":93548000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":172390000},"#361":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":314672000},"#362":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":374936000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":689608000},"#363":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":122259000},"#364":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":162469000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":284728000},"#365":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34683000},"#366":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":50596000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":85279000},"#367":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":35205000},"#368":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":39928000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":75133000},"#369":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":37063000},"#370":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":50817000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":87880000},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":38581000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":47298000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":85879000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#53"}],"rule":"component-sum","value":334171000},"#373":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39544000},"#374":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":50863000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":90407000},"#375":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43145000},"#376":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":63295000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":106440000},"#377":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":43506000},"#378":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":69593000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":113099000},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":44400000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":85401000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":129801000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#55"}],"rule":"component-sum","value":439747000},"#381":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":47202000},"#382":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":93709000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":140911000},"#383":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":47814000},"#384":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94013000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":141827000},"#385":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":56730000},"#386":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":88187000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":144917000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#42","weight":-1}],"rule":"quarter-from-ytd","value":60181000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":114183000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":174364000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#57"}],"rule":"component-sum","value":602019000},"#389":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74539000},"#390":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":123651000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":198190000},"#391":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":69989000},"#392":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":101326000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":171315000},"#393":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":73247000},"#394":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":68347000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":141594000},"#395":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":77612000},"#396":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":92277000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":169889000},"#397":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":295387000},"#398":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":385601000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":680988000},"#399":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":81259000},"#400":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":91802000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":173061000},"#401":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":87755000},"#402":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":95326000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":183081000},"#403":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92701000},"#404":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92001000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":184702000},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":100120000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":103474000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":203594000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#59"}],"rule":"component-sum","value":744438000},"#407":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":113195000},"#408":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":108139000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":221334000},"#409":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":126522000},"#410":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":125291000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":251813000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-44597000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-84499000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":52.0219917354399},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-11.735596865275113},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-15.850217602021797},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-30241000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-26907000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-28227000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":52.353280580283545},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-17.154357621716674},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-23.262171667216176},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-12669000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-15223000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-30798000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":54.2263135312244},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.311762946782645},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-3.34152461936524},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":1460000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-2807000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-26059000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":54.33341547560374},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-8.279940857565302},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-12.585017249876786},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-7158000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-12411000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-30722000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":55.91599346412697},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":1.8716363677914005},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-15.826639395774537},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.7450374476617325},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":159372000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-10680000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-57348000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-115806000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":54.28984232677932},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-4.95979646962749},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-13.684276650543376},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.7450374476617325},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":159372000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-29047000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-3977000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-23768000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":57.779652149774186},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.474231537139257},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-3.564984358484321},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":13.187734804230276},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-560053000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-87000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":14425000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-25981000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":58.43849340140641},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-2.5334746170889124},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-2.1067334553511223},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":11.35856789499341},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-577218000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-2427000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":13515000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-26664000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":60.95595362027497},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.499623074990128},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.6620598054348998},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":11.163884884589333},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-589750000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-1811000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":47000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-32686000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":62.89548896057228},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-8.47303237452157},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-10.132707125068945},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":30.392966912206596},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-250711000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-10132000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":24010000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-109099000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":60.19353137593014},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-2.610130179834376},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-4.5508107363945856},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":30.392966912206596},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-250711000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-14457000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":5080000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-25321000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":62.92852262285297},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-10.66859346407282},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-14.582924281574213},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":25.810699588477366},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":999689000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-13171000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":18373000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-27699000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":64.28646121211216},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-5.934330231099027},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-5.048475523221942},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":16.586040120171905},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1394342000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-5833000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":22593000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-33252000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":62.70584754955133},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.731946224895638},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.195411366400421},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":9.193142255687798},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1444278000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":10472000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":33804000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-29030000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":63.078688082062364},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-6.973091694376618},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-6.175535896145965},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":5.715405157205346},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1329498000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-6957000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":74935000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-120217000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":63.22767480679203},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-4.458792133564223},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-4.824386367343256},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":5.715405157205346},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1329498000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-15489000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":11107000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-25108000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":54.861506412973704},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-20.017682609274893},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-9.91316143253358},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":4.096878426957067},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1451276000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-25662000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":39526000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-24635000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":58.78490583815233},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.8839082761138657},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.3916049324555101},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.837577923746795},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1353984000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":6093000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":32641000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-21409000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":58.6320046085552},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":20.031401430007566},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.829539935163954},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.5582590387923316},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1396552000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":39447000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":26855000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-53661000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":57.0905713369528},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.0732885876355915},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.81165894490087},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.610989125074619},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1160562000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":15842000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":110129000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-124813000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":57.36847726314939},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.7168819023097661},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":2.8011903868468604},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.610989125074619},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1160562000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":35721000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":21465000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-45228000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":59.085151301900076},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.245872354246738},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.653873220375683},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.729877058073257},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1060624000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":16559000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":36988000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-34352000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":59.305056214800814},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":11.600407323510463},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":9.943057835782124},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.4697169279965117},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1038467000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":27130000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":13555000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-59798000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":58.727151810725296},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.396969025211101},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.60033050522964},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.1362195329810807},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1043598000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":31903000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":24194000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-47145000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":61.526412101988534},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.876540197633279},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.913504940832013},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.4517118870358217},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1056920000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":31220000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":96202000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-186523000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":59.68921939752631},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.658371924700397},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.82377356315213},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.4517118870358217},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1056920000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":106812000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-885000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-64975000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":61.434341229123454},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":17.864956834976244},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.13168298505479},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.4165086728519563},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1126843000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":43588000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":57015000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-35432000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":59.87425697302241},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.286694101508917},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.930498399634203},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.270390280184028},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1101419000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":44687000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":57265000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-38522000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":59.630977991064036},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.56678889014693},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":68.96670353693268},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.1311608071434285},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1057254000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":95356000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-72306000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-129586000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":58.694665621519036},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":16.005610792524443},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.586245307149635},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.6892749215450776},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1041287000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":40971000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":41089000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-268515000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":59.85975569846477},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.41560880692502},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":28.76128627165594},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.6892749215450776},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1041287000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":224602000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-9618000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-56539000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":56.10980787499273},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.180027529516684},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.11504236055912},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.459555374197607},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":178359000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":35049000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":20848000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-89120000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":55.003840901331515},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":10.44547342665301},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.602779674519176},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.3111638526398253},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":154027000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":34605000},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-17.50116747703308},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-36.96422683811408},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-19.793007502177844},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-3.4586002957121735},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-14.18124478672715},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-18.012437967208996},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-4.2461643586978575},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.895578460649263},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":12.12890835337617},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.03927729772191674},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":5.602469660095062},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.989727237742191},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":13.723278708116101},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":14.85257864115965},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":20.738904771837692},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":13.002279975430403},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.726052781377548},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.27605497779924},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":18.434785555342195},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.847352300496478},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":15.894291107891076},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":11.619661127050291},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.216941332945407},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.829265835029524},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.80627058680005},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.323872843847479},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-0.4200224961201312},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":26.069958847736626},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":24.937509253856135},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-29.83043854944511},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.558217137937958},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-3.7292801612997035},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.414362125867759},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":32840000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":4725000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":19788000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":12323000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":9691000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":46527000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":20864000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":19163000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":20570000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":13318000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":73915000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":10762000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":18508000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":36098000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":21375000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":86743000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":3251000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":33711000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":70001000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":46623000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":153587000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":48446000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":60259000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":67712000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":60447000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":236864000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":72798000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":77452000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":130416000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":81385000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":362051000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":80524000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":85759000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":187589000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#411"}],"scale":100,"value":138.4318909957407},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":187589000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#412"}],"scale":100,"value":138.4318909957407},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":845110000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#413"}],"scale":100,"value":0},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":858084000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#414"}],"scale":100,"value":0},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":906433000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#415"}],"scale":100,"value":0},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2040873000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#416"}],"scale":100,"value":71.66913374815582},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2040873000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#417"}],"scale":100,"value":71.66913374815582},"#418":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1891911000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#418"}],"scale":100,"value":77.40982530362157},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1513779000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#419"}],"scale":100,"value":96.87801191587411},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1495403000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#420"}],"scale":100,"value":98.19379792604401},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1517839000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#421"}],"scale":100,"value":96.86600489248201},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1517839000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#422"}],"scale":100,"value":96.86600489248201},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1269540000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#423"}],"scale":100,"value":115.95916631220757},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1206450000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#424"}],"scale":100,"value":122.17903767251026},"#425":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1117140000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#425"}],"scale":100,"value":132.11531231537677},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1164100000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#426"}],"scale":100,"value":126.94768490679496},"#427":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1164100000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#427"}],"scale":100,"value":126.94768490679496},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1193615000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#428"}],"scale":100,"value":123.96685698487369},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1227793000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#429"}],"scale":100,"value":120.6699337754817},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1271767000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#430"}],"scale":100,"value":116.64636682662784},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1282411000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#431"}],"scale":100,"value":115.82604952702371},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1282411000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#432"}],"scale":100,"value":115.82604952702371},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1276517000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#433"}],"scale":100,"value":116.50953336304961},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1313947000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#434"}],"scale":100,"value":113.3351649647969},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1224197000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#435"}],"scale":100,"value":105.68682981578945},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1267072000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#436"}],"scale":100,"value":102.2642754318618},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1267072000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#437"}],"scale":100,"value":102.2642754318618},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1807098000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#438"}],"scale":100,"value":50.89497083168705},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1851784000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#439"}],"scale":100,"value":49.738684425397345},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-43568000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"totalAssets@2020Q4"}],"scale":100,"value":-10.126158623318428},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"totalAssets@FY2020"}],"scale":100,"value":-10.126158623318428},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-29974000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"totalAssets@2021Q1"}],"scale":100,"value":-3.355555182392683},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-29591000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"totalAssets@2021Q2"}],"scale":100,"value":-3.232469986782168},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-21229000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"totalAssets@2021Q3"}],"scale":100,"value":-2.1980172391478785},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-19503000},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1265623500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#444"},{"ref":"#445"}],"scale":100,"value":-1.5409796041239754},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1265623500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#446"}],"scale":100,"value":-1.5409796041239754},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-34732000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1425046500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#448"}],"scale":100,"value":-2.437253801893482},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-39304000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1253069000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#449"},{"ref":"#450"}],"scale":100,"value":-3.1366189730972516},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-29549000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1294756000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"#452"}],"scale":100,"value":-2.2822060681703733},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-27490000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1958313000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#453"},{"ref":"#454"}],"scale":100,"value":-1.4037592560535521},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1958313000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#455"}],"scale":100,"value":-1.4197934650895951},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-25292000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1770394500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#456"},{"ref":"#457"}],"scale":100,"value":-1.4286081435521858},"#458":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-17868000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1544305500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#458"},{"ref":"#459"}],"scale":100,"value":-1.1570249539356041},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-6596000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1524412000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#461"}],"scale":100,"value":-0.4326914246279877},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":19408000},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1638299000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#463"}],"scale":100,"value":1.184643340440298},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1638299000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#464"}],"scale":100,"value":1.1847043793593233},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":49917000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1534767000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#465"},{"ref":"#466"}],"scale":100,"value":3.2524155132342565},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":68390000},"#468":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1517348000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#468"}],"scale":100,"value":4.507205993615176},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":82164000},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1475807500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#469"},{"ref":"#470"}],"scale":100,"value":5.567392766333008},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":84492000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1549991000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#472"}],"scale":100,"value":5.451128425906989},"#473":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1549991000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#473"}],"scale":100,"value":5.451128425906989},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":108557000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1563620500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#475"}],"scale":100,"value":6.942669273010939},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":126446000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1628300500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#476"},{"ref":"#477"}],"scale":100,"value":7.765519939347805},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":251868000},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1626092000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#478"},{"ref":"#479"}],"scale":100,"value":15.489160514903217},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":259262000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1738360000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#480"},{"ref":"#481"}],"scale":100,"value":14.914171978186335},"#482":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1738360000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#482"}],"scale":100,"value":14.914171978186335},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":236829000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2106027500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#484"}],"scale":100,"value":11.245294755172951},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":235239000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2421430500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#486"}],"scale":100,"value":9.714877218239383},"#487":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-64572000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#487"}],"scale":100,"value":62.55033141299634},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":-72187000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#440"},{"ref":"#488"}],"scale":100,"value":60.35435743277876},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":-72187000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#489"}],"scale":100,"value":60.35435743277876},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":385603500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#441"},{"ref":"#490"}],"scale":100,"value":-7.773269692832145},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":393976500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#442"},{"ref":"#491"}],"scale":100,"value":-7.510854073783589},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":420495000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#443"},{"ref":"#492"}],"scale":100,"value":-5.048573704800295},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":253051500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#444"},{"ref":"#493"}],"scale":100,"value":-7.707126810155245},"#494":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":253051500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#494"}],"scale":100,"value":-7.707126810155245},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":636248000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#447"},{"ref":"#495"}],"scale":100,"value":-5.458877670342383},"#496":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":452672000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#449"},{"ref":"#496"}],"scale":100,"value":-8.682666478156369},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":466721500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#451"},{"ref":"#497"}],"scale":100,"value":-6.331184657231346},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":312883000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#453"},{"ref":"#498"}],"scale":100,"value":-8.786031839377658},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":312883000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#499"}],"scale":100,"value":-8.886388841835446},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":112389000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#456"},{"ref":"#500"}],"scale":100,"value":-22.503981706394754},"#501":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":-110159500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#458"},{"ref":"#501"}],"scale":100,"value":16.22011719370549},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-165881500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#460"},{"ref":"#502"}],"scale":100,"value":3.976332502418895},"#503":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-133064500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#503"}],"scale":100,"value":-14.585407828534283},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-133064500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#504"}],"scale":100,"value":-14.586159343776888},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-244340000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#465"},{"ref":"#505"}],"scale":100,"value":-20.4293198002783},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-260681500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#467"},{"ref":"#506"}],"scale":100,"value":-26.235079973070587},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-285238000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#469"},{"ref":"#507"}],"scale":100,"value":-28.80541863286098},"#508":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-258326500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#471"},{"ref":"#508"}],"scale":100,"value":-32.70744580985691},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-258326500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#509"}],"scale":100,"value":-32.70744580985691},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-248409500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#474"},{"ref":"#510"}],"scale":100,"value":-43.7008246464004},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-214500500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#476"},{"ref":"#511"}],"scale":100,"value":-58.94904673881879},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-140660500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#478"},{"ref":"#512"}],"scale":100,"value":-179.06093039623775},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-115822500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#480"},{"ref":"#513"}],"scale":100,"value":-223.84424442573766},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-115822500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#514"}],"scale":100,"value":-223.84424442573766},"#515":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":338314500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#483"},{"ref":"#515"}],"scale":100,"value":70.00261590916145},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":377757000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#485"},{"ref":"#516"}],"scale":100,"value":62.27257205028629},"#517":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":63557000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#517"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":24.941626148346096},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":20869000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#518"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":28.669359270249473},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":26899000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#519"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":34.974190947978826},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":30268000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#520"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":37.294233612617056},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":32145000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#521"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":36.73000674154736},"#522":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":110181000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#522"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":34.60675921854388},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":33666000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#523"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":35.94452333415188},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":30072000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#524"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":28.96830748482806},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":40687000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#525"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":36.514161611085186},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":43336000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#526"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":36.21533987397838},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":147761000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#527"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":34.47840564120395},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":37807000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":29.69283812545651},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":35932000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#529"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":26.838559328363786},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":24947000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#530"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":16.40009203563093},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":17876000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#531"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":10.967005730131651},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":116562000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#532"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":20.225151911604968},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":19596000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#533"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":11.866726416122674},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":22662000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#534"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":13.345189442566575},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":21422000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#535"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":12.098586935649669},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":24051000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":13.297101849906557},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":87731000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#537"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":12.661715380929571},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":25973000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":14.059979429437552},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":26224000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#539"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":13.624555788773662},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":31150000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#540"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":15.693960218455905},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":37465000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#541"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":18.282298401854334},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":120812000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#542"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":15.476515311645311},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":47202000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#543"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":22.40214899645472},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":62484000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":28.57064471879287},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":-56864000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":-72280000}},"quality":[{"metric":"netIncome","periodKey":"FY2022","rule":"period-consistency","severity":"warning","message":"Quarters sum to -2.7490e+7 but the year reports -2.7804e+7 (1.13% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2025Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 9 of 12 period(s), by up to 5.6% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}