{"schemaVersion":2,"ticker":"DPZ","company":{"ticker":"DPZ","name":"DOMINOS PIZZA INC","exchange":"Nasdaq","cik":1286681,"sic":"5140","sicDescription":"Wholesale-Groceries & Related Products","fiscalYearEnd":"0102"},"updatedAt":"2026-09-11T02:29:38.147Z","filingsThrough":"Q2 2027","annual":{"keys":["FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025","FY2026"],"labels":["2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025","2026"],"series":{"revenue":[1404057000,1570894000,1652193000,1678439000,1802223000,1993833000,2216528000,2472628000,2787979000,3432867000,3618774000,4117411000,4357373000,4537158000,4479358000,4706416000,4939994000],"costOfRevenue":[1017081000,1132305000,1181677000,1177101000,1253249000,1399067000,1533397000,1704937000,1921988000,2130188000,2216275000,2522918000,2669131000,2888552000,2751941000,2857914000,2966434000],"grossProfit":[386976000,438589000,470516000,501338000,548974000,594766000,683131000,767691000,865991000,1302679000,1402499000,1594493000,1688242000,1648606000,1727417000,1848502000,1973560000],"operatingExpenses":[197802000,211187000,211671000,219307000,235463000,249505000,277692000,313649000,344759000,372464000,382293000,406613000,428333000,416524000,434554000,459492000,464120000],"operatingIncome":[189509000,227702000,259145000,282331000,313811000,345361000,405439000,454042000,521232000,571689000,629407000,725642000,780408000,767925000,819519000,878999000,953974000],"pretaxIncome":[135522000,138945000,167806000,181187000,225099000,258623000,306215000,344658000,400153000,428678000,482637000,555130000,625705000,572833000,652440000,722215000,770338000],"interestExpense":[110945000,96810000,91635000,101448000,88872000,86881000,99537000,110069000,122541000,146345000,150818000,172166000,191806000,198254000,196475000,195870000,195972000],"netIncome":[79744000,87917000,105361000,112392000,142985000,162587000,192789000,214678000,277905000,361972000,400709000,491296000,510467000,452263000,519118000,584170000,601704000],"dilutedEps":[1.38,1.45,1.71,1.91,2.48,2.86,3.47,4.3,5.83,8.35,9.56,12.39,13.54,12.53,14.66,16.69,17.57],"cash":[42392000,47945000,50292000,54813000,14383000,30855000,133449000,42815000,35768000,25438000,190615000,168821000,148160000,60356000,114098000,186126000,125675000],"currentAssets":[null,305038000,326843000,306267000,351540000,428361000,602637000,495873000,579780000,566951000,787617000,869384000,860540000,790654000,817291000,905278000,894201000],"totalAssets":[null,460837000,480543000,478197000,525255000,596333000,799845000,716295000,836753000,907385000,1382092000,1567168000,1671816000,1602221000,1674899000,1737013000,1716459000],"currentLiabilities":[null,186126000,197175000,229498000,254611000,265608000,375983000,403698000,398285000,379743000,453831000,470819000,590741000,536621000,547350000,1612462000,541621000],"totalLiabilities":[null,1671488000,1690282000,1813720000,1815457000,1815798000,2600096000,2599438000,3572137000,3947306000,4797851000,4867573000,5881352000,5791286000,5745266000,5699304000,5617601000],"totalDebt":[null,1452156000,1451273000,1560792000,1536443000,1501164000,2240793000,2187877000,3153814000,3531584000,4114449000,4118873000,5070226000,5022233000,4990428000,3825759000,4810783000],"equity":[null,-1210651000,-1209739000,-1335523000,-1290202000,-1219465000,-1800251000,-1883143000,-2735384000,-3039921000,-3415759000,-3300405000,-4209536000,-4189065000,-4070367000,-3962291000,-3901142000],"operatingCashFlow":[101274000,128325000,153073000,176320000,193989000,192339000,291786000,292460000,341261000,394171000,496950000,592794000,654206000,475317000,590864000,624897000,792062000],"capex":[22870000,25421000,24349000,29267000,40387000,70093000,63282000,58555000,90011000,119888000,85565000,88768000,94172000,87234000,105396000,112885000,120558000],"depreciationAndAmortization":[24064000,24052000,24042000,23171000,25783000,35788000,32434000,38140000,44369000,53665000,59930000,65038000,72923000,80251000,80640000,87732000,88827000],"dilutedShares":[57827697,60815898,61653519,58997476,57720998,56931226,55532955,49923859,47677834,43331278,41923062,39640791,37691351,36093754,35401313,34991484,34237646],"sharesOutstanding":[null,60139061,57741208,56313249,55768672,55553149,49838221,48100143,42898329,40977561,38934009,38868350,36138273,35419718,34726182,34281927,33627992],"totalCosts":[1214548000,1343192000,1419348000,1396108000,1488412000,1675772000,1811089000,2018586000,2266747000,2861178000,2989367000,3391769000,3576965000,3769233000,3659839000,3827417000,3986020000],"freeCashFlow":[78404000,102904000,128724000,147053000,153602000,122246000,228504000,233905000,251250000,274283000,411385000,504026000,560034000,388083000,485468000,512012000,671504000],"capexOutflow":[-22870000,-25421000,-24349000,-29267000,-40387000,-70093000,-63282000,-58555000,-90011000,-119888000,-85565000,-88768000,-94172000,-87234000,-105396000,-112885000,-120558000],"grossMargin":[27.561274221773047,27.9197068675544,28.47827100102712,29.869301178058898,30.46093629922601,29.83028167354036,30.819867829325865,31.047573674648998,31.061604122556158,37.94726099205125,38.756192014201496,38.72562151313046,38.74449123359419,36.335653287807034,38.56394152912092,39.276213577380325,39.95065581051313],"operatingMargin":[13.49724405775549,14.49505822798992,15.684910903266145,16.821046222114717,17.412440080944478,17.321460724142895,18.291625461081477,18.36272985665454,18.6956931885068,16.653397874138438,17.392824199576985,17.623744629817136,17.910057275335394,16.92524262985772,18.295456625703952,18.676610822332748,19.31123802984376],"netMargin":[5.679541500095794,5.596622050883128,6.3770394863069875,6.696221906187833,7.933812852238596,8.15449438343131,8.697792222791682,8.68217944632189,9.967973216441013,10.544305969325348,11.073059550002293,11.932158339305937,11.715017282201915,9.967979955734405,11.589116118872392,12.412204955957995,12.18025770881503],"currentRatio":[null,1.638879038930617,1.657629009762901,1.3345083617286426,1.3806944711736728,1.6127563928797326,1.6028304471212793,1.2283266203944532,1.4556912763473393,1.4929860458257296,1.735485235693463,1.8465355051516612,1.456712840314114,1.4733936987184624,1.493178039645565,0.5614259436811534,1.6509718050075606],"netDebt":[null,1404211000,1400981000,1505979000,1522060000,1470309000,2107344000,2145062000,3118046000,3506146000,3923834000,3950052000,4922066000,4961877000,4876330000,3639633000,4685108000],"ebit":[246467000,235755000,259441000,282635000,313971000,345504000,405752000,454727000,522694000,575023000,633455000,727296000,817511000,771087000,848915000,918085000,966310000],"fcfMargin":[5.584103779262523,6.550664780691759,7.791099465982485,8.761295465608223,8.522918639924137,6.1312055723824415,10.30909602766128,9.45977316442263,9.011904322091379,7.98991047424791,11.368076591685472,12.24133320671655,12.852560476231895,8.55343807731624,10.837892394401162,10.879021318982428,13.593214890544402],"ebitda":[270531000,259807000,283483000,305806000,339754000,381292000,438186000,492867000,567063000,628688000,693385000,792334000,890434000,851338000,929555000,1005817000,1055137000],"debtToCapital":[null,601.2943831390654,600.8566081793867,692.8569843165282,623.9590482494791,532.8964604063202,508.6445787234816,717.9628791011177,753.7255932892001,718.2936279524797,588.8804763199702,503.2417883167088,589.0885219997908,602.7875530505252,542.4018624852048,null,528.8661131149541],"returnOnAssets":[null,19.07767822462172,22.384371879581042,23.445772576506666,28.498622754252324,28.992285937438705,27.616679248634483,28.3190206709143,35.78833365098825,41.50726605348889,35.0044136717687,33.316560764395135,31.520192751801186,27.627238177210582,31.68135435992579,34.242969924195,34.84632277313961],"returnOnEquity":[null,-7.261960713698663,-8.706117609145632,-8.83146803747512,-10.89108722352874,-12.956858419862078,-12.76868420738904,-11.656531991961762,-12.034356408439315,-12.535164809477594,-12.414153117874491,-14.630256199818826,-13.594434363732018,-10.769960377924848,-12.57030749814273,-14.544874187348697,-15.303850112285563],"revenueGrowth":[null,11.88249479900032,5.175333281558148,1.588555332216024,7.374947793753606,10.631869640993363,11.169190197975464,11.554106241834084,12.753677463815816,23.13102071428803,5.415502552239859,13.779169409308235,5.827982681350008,4.12599518104142,-1.2739252192672135,5.068985332273068,4.962969699236108]}},"quarterly":{"keys":["2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2","2026Q3","2026Q4","2027Q1","2027Q2"],"labels":["Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26","Q3 '26","Q4 '26","Q1 '27","Q2 '27"],"series":{"revenue":[381131000,362405000,347388000,479970000,389186000,384933000,376326000,501748000,384587000,376124000,378077000,539651000,417617000,414009000,404050000,566547000,453852000,450463000,446568000,642950000,502027000,488622000,484696000,741183000,539175000,547341000,566677000,819435000,624217000,628611000,643642000,891509000,785371000,779396000,785965000,1082135000,835963000,811647000,820812000,1150352000,873102000,920023000,967719000,1356567000,983698000,1032472000,997990000,1343213000,1011149000,1065182000,1068596000,1392231000,1024398000,1024627000,1027361000,1402972000,1084647000,1097736000,1080119000,1443914000,1112056000,1145144000,1147054000,1535740000,1150594000,1194427000],"costOfRevenue":[273137000,262069000,253235000,343863000,277580000,274239000,272967000,356890000,269938000,261517000,266670000,378975000,287811000,288022000,283416000,394000000,316810000,315818000,313054000,453385000,344961000,335950000,342742000,509744000,371959000,375503000,392774000,564701000,430401000,435766000,445164000,610657000,485506000,485816000,490686000,668180000,513674000,494976000,504561000,703064000,532945000,562932000,605738000,821303000,594547000,624782000,612790000,837012000,642525000,678917000,686746000,880364000,638851000,619971000,629192000,863927000,662777000,660705000,656372000,878060000,668909000,684174000,687152000,926199000,686082000,716199000],"grossProfit":[107994000,100336000,94153000,136106000,111606000,110694000,103359000,144857000,114649000,114607000,111407000,160675000,129806000,125987000,120634000,172547000,137042000,134645000,133514000,189565000,157066000,152672000,141954000,231439000,167216000,171838000,173903000,254734000,193816000,192845000,198478000,280852000,299865000,293580000,295279000,413955000,322289000,316671000,316251000,447288000,340157000,357091000,361981000,535264000,389151000,407690000,385200000,506201000,368624000,386265000,381850000,511867000,385547000,404656000,398169000,539045000,421870000,437031000,423747000,565854000,443147000,460970000,459902000,609541000,464512000,478228000],"operatingExpenses":[273137000,45787000,45929000,68720000,277580000,48648000,47505000,68725000,47754000,48829000,49789000,72636000,54281000,52146000,53858000,74877000,52867000,53282000,56573000,86683000,62813000,60441000,61411000,93027000,68504000,68137000,72992000,104017000,77782000,79978000,81398000,105601000,84178000,86506000,80369000,121411000,89664000,89248000,83728000,119653000,88489000,88068000,91652000,138404000,91253000,100448000,96342000,140290000,97494000,97070000,91205000,130755000,95189000,97794000,97203000,144368000,101024000,115947000,103991000,138530000,109077000,107608000,105092000,142343000,111406000,115373000],"operatingIncome":[57541000,54549000,48224000,67388000,65112000,62046000,55854000,76133000,66895000,65778000,61618000,88039000,75525000,73841000,66776000,97670000,84175000,81363000,76941000,102882000,94253000,92231000,80543000,138412000,98712000,103701000,100911000,150717000,116034000,112867000,117080000,175251000,133476000,126145000,132432000,179636000,143504000,138923000,143029000,203951000,155834000,163583000,162181000,244044000,186538000,190902000,180280000,222688000,164541000,178114000,176452000,248818000,177483000,195403000,189432000,257201000,210413000,196103000,198831000,273652000,210095000,225044000,223168000,295667000,230357000,232039000],"pretaxIncome":[39562000,34320000,27208000,37855000,43735000,41076000,34930000,48065000,34799000,45113000,40969000,60306000,54622000,53445000,46453000,70579000,63880000,61539000,56989000,76215000,74182000,73278000,60628000,98127000,72842000,78692000,75814000,117310000,90514000,88532000,84551000,136556000,103670000,91197000,99248000,134563000,109143000,105979000,110245000,157270000,117296000,124496000,123773000,189565000,149638000,145093000,134805000,196169000,117718000,133482000,131848000,189785000,133327000,138044000,175574000,205495000,149607000,166999000,184616000,220993000,192482000,168251000,179199000,230406000,180642000,175229000],"interestExpense":[24153000,21770000,22021000,28865000,21457000,21044000,20984000,28150000,32250000,20717000,20683000,27797000,20945000,20426000,20347000,27154000,20326000,19851000,19974000,26730000,20153000,19010000,19979000,40395000,26146000,25206000,25180000,33536000,25631000,24611000,33141000,39158000,30286000,36127000,33976000,45956000,35054000,33866000,33752000,48146000,39470000,39727000,38605000,54364000,39422000,45877000,45523000,60984000,46872000,44851000,45437000,61094000,46547000,44932000,44796000,60200000,45846000,44721000,44726000,60577000,45585000,44648000,45012000,60727000,46227000,46057000],"netIncome":[24519000,22625000,16600000,24173000,27111000,25248000,22091000,30911000,20742000,28095000,25976000,37579000,34420000,33270000,30632000,44663000,40474000,38462000,35618000,48033000,46289000,45909000,37832000,62759000,45451000,49261000,47232000,72734000,62469000,65741000,56368000,93327000,88827000,77408000,84095000,111642000,92650000,92359000,86373000,129327000,121602000,118668000,99129000,151897000,117761000,116619000,120402000,155685000,90964000,102493000,100504000,158302000,104770000,109380000,147676000,157292000,125824000,141978000,146924000,169444000,149651000,131091000,139319000,181643000,139811000,135750000],"dilutedEps":[0.41,0.37,0.27,0.39,0.43,0.4,0.36,0.52,0.35,0.47,0.44,0.64,0.59,0.57,0.53,0.78,0.71,0.67,0.63,0.85,0.81,0.81,0.67,1.18,0.89,0.98,0.96,1.48,1.26,1.32,1.18,2.09,2,1.78,1.95,2.62,2.2,2.19,2.05,3.12,3.07,2.99,2.49,3.8563804794363463,3,3.06,3.24,4.282656765572555,2.5,2.82,2.79,4.444921664854368,2.93,3.08,4.18,4.4805742283406955,3.58,4.03,4.19,4.902820964796283,4.33,3.81,4.08,5.364566976794695,4.13,4.07],"cash":[27990000,28980000,39195000,47945000,92584000,78639000,32080000,50292000,214730000,10750000,34550000,54813000,75081000,40838000,32079000,14383000,38376000,15304000,30936000,30855000,74991000,25891000,32506000,133449000,178252000,22305000,29981000,42815000,52094000,52243000,61360000,35768000,44609000,157788000,84600000,25438000,83114000,108259000,66706000,190615000,200801000,247952000,330719000,168821000,267719000,292095000,295352000,148160000,164962000,114353000,114776000,60356000,154193000,77020000,80879000,114098000,203894000,283699000,189084000,186126000,304320000,272859000,139728000,125675000,232922000,164836000],"currentAssets":[null,null,null,305038000,339039000,340231000,288756000,326843000,427888000,254502000,272127000,306267000,308557000,302536000,302410000,351540000,353880000,320980000,333324000,428361000,446041000,404501000,404432000,602637000,626486000,450449000,472590000,495873000,528636000,560903000,592586000,579780000,536423000,682914000,605649000,566951000,590543000,643447000,605339000,787617000,794374000,927109000,956521000,869384000,925802000,980850000,1025996000,860540000,861237000,845870000,826398000,790654000,827739000,799618000,795632000,817291000,894466000,986098000,872257000,905278000,1015934000,1007558000,867734000,894201000,948993000,905419000],"totalAssets":[null,null,null,460837000,487429000,486989000,438225000,480543000,601277000,424619000,440952000,478197000,476555000,468799000,468524000,525255000,524312000,495671000,510883000,596333000,636981000,597901000,603196000,799845000,820759000,652278000,676607000,716295000,742462000,781797000,816235000,836753000,798300000,954565000,912114000,907385000,1148275000,1177167000,1160272000,1382092000,1389876000,1581688000,1620948000,1567168000,1662832000,1721793000,1764356000,1671816000,1674022000,1670630000,1646409000,1602221000,1641390000,1596170000,1619464000,1674899000,1744742000,1856006000,1775066000,1737013000,1877619000,1811293000,1660277000,1716459000,1844488000,1763322000],"currentLiabilities":[null,null,null,186126000,171149000,172352000,170576000,197175000,369087000,201596000,198151000,229498000,223585000,228812000,225476000,254611000,240404000,216007000,220386000,265608000,275313000,269213000,279291000,375983000,333726000,356727000,410517000,403698000,369440000,351512000,398530000,398285000,384766000,377415000,376431000,379743000,412013000,412906000,421245000,453831000,452169000,459868000,488525000,470819000,501835000,554354000,596354000,590741000,594824000,575449000,578737000,536621000,556365000,547528000,562941000,547350000,509593000,507828000,510508000,1612462000,1696760000,1688181000,539153000,541621000,592000000,588670000],"totalLiabilities":[null,null,null,1671488000,1655175000,1658354000,1659181000,1690282000,1967004000,1793729000,1786483000,1813720000,1799927000,1797590000,1790699000,1815457000,1793268000,1785353000,1792625000,1815798000,1850559000,1843556000,1859145000,2600096000,2551038000,2567032000,2612753000,2599438000,2596153000,2584868000,3581579000,3572137000,3569164000,3883770000,3885872000,3947306000,4123440000,4081453000,4095921000,4797851000,4782066000,4864594000,4832479000,4867573000,4898912000,5862363000,5891869000,5881352000,5872664000,5850939000,5962954000,5791286000,5793163000,5762736000,5761006000,5745266000,5753072000,5747131000,5751704000,5699304000,5790307000,5785920000,5622236000,5617601000,5751261000,5745753000],"totalDebt":[null,null,null,1452156000,829000,1451743000,1451562000,1451273000,1579162000,1573108000,1566966000,1560792000,1554622000,1548573000,1542523000,1536443000,1530411000,1524420000,1524289000,1501164000,1527436000,1527398000,1527920000,2240793000,2214996000,2214047000,2230761000,2187877000,2179558000,2180823000,3160361000,3153814000,3149535000,3472564000,3473479000,3531584000,3483728000,3450907000,3443036000,4114449000,4104588000,4171575000,4105837000,4118873000,4119789000,5081534000,5069551000,5070226000,5057724000,5045232000,5153079000,5022233000,5010456000,5000423000,4987771000,4990428000,4978678000,4978614000,4975633000,3825759000,4975759000,4975836000,4815795000,4810783000,4883533000,4883644000],"equity":[null,null,null,-1210651000,-1167746000,-1171365000,-1220956000,-1209739000,-1365727000,-1369110000,-1345531000,-1335523000,-1323372000,-1328791000,-1322175000,-1290202000,-1268956000,-1289682000,-1281742000,-1219465000,-1213578000,-1245655000,-1255949000,-1800251000,-1730279000,-1914754000,-1936146000,-1883143000,-1853691000,-1803071000,-2765344000,-2735384000,-2770864000,-2929205000,-2973758000,-3039921000,-2975165000,-2904286000,-2935649000,-3415759000,-3392190000,-3282906000,-3211531000,-3300405000,-3236080000,-4140570000,-4127513000,-4209536000,-4198642000,-4180309000,-4316545000,-4189065000,-4151773000,-4166566000,-4141542000,-4070367000,-4008330000,-3891125000,-3976638000,-3962291000,-3912688000,-3974627000,-3961959000,-3901142000,-3906773000,-3982431000],"operatingCashFlow":[32379000,17261000,32626000,46059000,27809000,16603000,40694000,67967000,20217000,37893000,43142000,75068000,47649000,19191000,37735000,89414000,36204000,24586000,58095000,73454000,84745000,18849000,63714000,124478000,17148000,52305000,93164000,124656000,76628000,38458000,115329000,113162000,83676000,71036000,107807000,131652000,96998000,104555000,123043000,172354000,95358000,116470000,158571000,222395000,152851000,142564000,189186000,169605000,78789000,74626000,176739000,145163000,114682000,127609000,179839000,168734000,123464000,150686000,172729000,178018000,179076000,187784000,185396000,239806000,161955000,190648000],"capex":[null,null,5224000,9139000,3870000,4514000,4716000,11249000,3634000,4391000,6276000,14966000,5086000,6501000,8699000,20101000,6561000,12387000,12035000,39110000,7600000,12638000,13596000,29448000,10486000,14559000,13209000,20301000,12444000,12786000,13667000,51114000,13647000,23643000,27784000,54814000,12222000,13486000,16968000,42889000,17467000,16265000,17431000,37605000,16561000,16602000,17489000,43520000,12454000,20210000,17844000,36726000,19031000,18949000,21291000,46125000,20181000,23502000,27118000,42084000,14745000,20486000,21436000,63891000,15043000,23965000],"depreciationAndAmortization":[5503000,5491000,5431000,7627000,5606000,5462000,6010000,6964000,5216000,5225000,5412000,7319000,5631000,5776000,6072000,8303000,6421000,6656000,6947000,15764000,7347000,7681000,7667000,9739000,8221000,8535000,8704000,12680000,9498000,10275000,10281000,14315000,11069000,12240000,12460000,17895000,13790000,14060000,13132000,18948000,14032000,14757000,15327000,20922000,16465000,17176000,16578000,22704000,18976000,18117000,18933000,24225000,18170000,18561000,18268000,25641000,19869000,20349000,20756000,26758000,20362000,20351000,20415000,27699000,20434000,20347000],"dilutedShares":[null,60760689,60688791,61895766,62340128,63226096,61833635,58881393,59660962,59449449,58519573,58267147,58224408,57960232,57345677,57389012,57372471,57124457,56610608,56632897,57013552,56628237,56115670,52377081,51230604,50459754,49242182,48767785,49706023,49776821,47715788,43511506,44377509,43582996,43067191,42298231,42202429,42236507,42040291,41216907,39633404,39746479,39791805,39390297,39208383,38122515,37130209,36331877,36435038,36296277,36062316,35577262,35708938,35492423,35357043,35055950,35154232,35224080,35039408,34528740,34553820,34401016,34146418,33851396,33815028,33318244],"sharesOutstanding":[null,null,null,60139061,null,60722611,58245320,57741208,57899348,56823368,56846578,56313249,null,null,null,55768672,null,null,null,55553149,null,null,null,49838221,null,null,null,48100143,null,null,null,42898329,null,null,null,40977561,null,null,null,38934009,null,null,null,38868350,null,null,null,36138273,null,null,null,35419718,null,null,null,34726182,null,null,null,34281927,null,null,null,33627992,null,null],"totalCosts":[323590000,307856000,299164000,412582000,324074000,322887000,320472000,425615000,317692000,310346000,316459000,451612000,342092000,340168000,337274000,468877000,369677000,369100000,369627000,540068000,407774000,396391000,404153000,602771000,440463000,443640000,465766000,668718000,508183000,515744000,526562000,716258000,651895000,653251000,653533000,902499000,692459000,672724000,677783000,946401000,717268000,756440000,805538000,1112523000,797160000,841570000,817710000,1120525000,846608000,887068000,892144000,1143413000,846915000,829224000,837929000,1145771000,874234000,901633000,881288000,1170262000,901961000,923983000,923886000,1240073000,920217000,966475000],"freeCashFlow":[null,null,27402000,36920000,23939000,12089000,35978000,56718000,16583000,33502000,36866000,60102000,42563000,12690000,29036000,69313000,29643000,12199000,46060000,34344000,77145000,6211000,50118000,95030000,6662000,37746000,79955000,104355000,64184000,25672000,101662000,62048000,70029000,47393000,80023000,76838000,84776000,91069000,106075000,129465000,77891000,100205000,141140000,184790000,136290000,125962000,171697000,126085000,66335000,54416000,158895000,108437000,95651000,108660000,158548000,122609000,103283000,127184000,145611000,135934000,164331000,167298000,163960000,175915000,146912000,166683000],"capexOutflow":[null,null,-5224000,-9139000,-3870000,-4514000,-4716000,-11249000,-3634000,-4391000,-6276000,-14966000,-5086000,-6501000,-8699000,-20101000,-6561000,-12387000,-12035000,-39110000,-7600000,-12638000,-13596000,-29448000,-10486000,-14559000,-13209000,-20301000,-12444000,-12786000,-13667000,-51114000,-13647000,-23643000,-27784000,-54814000,-12222000,-13486000,-16968000,-42889000,-17467000,-16265000,-17431000,-37605000,-16561000,-16602000,-17489000,-43520000,-12454000,-20210000,-17844000,-36726000,-19031000,-18949000,-21291000,-46125000,-20181000,-23502000,-27118000,-42084000,-14745000,-20486000,-21436000,-63891000,-15043000,-23965000],"grossMargin":[28.335139361531862,27.686152232998996,27.10312388453257,28.357188990978603,28.676776656919827,28.756692723149225,27.465282760160076,28.8704688409321,29.810940047375496,30.47053631249269,29.466748836877144,29.77387237307074,31.082546926968966,30.43098096901275,29.85620591510952,30.455902158161635,30.195305958770703,29.890357254646887,29.897798319628816,29.483630142312776,31.28636507598197,31.24542079562525,29.287223331737835,31.225621742538618,31.013307367737745,31.39505354066295,30.68820509743646,31.086541336408622,31.049458761936954,30.677955046920907,30.836707362167164,31.502990996164932,38.181318128629655,37.66762980564437,37.568975717748245,38.25354507524477,38.55302208351327,39.01585295085179,38.52904197307057,38.88270720614212,38.95959464071781,38.813268798714816,37.405589845812685,39.45724759632219,39.56000723799378,39.48678511378517,38.597581138087556,37.68583240334928,36.45595258463391,36.26281705849329,35.733803982047476,36.765953351132104,37.63644599071846,39.49300574745737,38.75648384550318,38.4216506102759,38.89468186423785,39.812031308074076,39.23151060207255,39.18889906185549,39.84934211946161,40.25432609348693,40.094189114026015,39.69037727740373,40.37149507124146,40.03827776833578],"operatingMargin":[15.097433690778237,15.05194464756281,13.881884233191705,14.040044169427258,16.730303762211385,16.118649219474555,14.841918974506147,15.173553257810694,17.39398367599529,17.488381491210344,16.297738291406247,16.31406223651953,18.08475229696109,17.83560260767278,16.526667491647075,17.23952293454912,18.546794990437412,18.06208279037346,17.22940291288225,16.00155533089665,18.774488224736917,18.87573625420059,16.617219865647744,18.674470407443238,18.307970510502155,18.946324137968833,17.807498804433568,18.3927950356038,18.58872795838627,17.95498328855206,18.190236187197232,19.657793695857247,16.995279937761897,16.184968873332682,16.84960526232084,16.6001469317599,17.16630999218865,17.1161847453388,17.425305672919013,17.72944281402562,17.848315546179023,17.780316361656176,16.759100524015754,17.989822839564873,18.962933745926087,18.489799239107697,18.06430926161585,16.57875556594524,16.27267593598965,16.72146168448209,16.512508001152916,17.871890512422148,17.325590249102397,19.07064717209287,18.43869876314168,18.332582546194793,19.399214675373646,17.864313459702515,18.408249461401937,18.952098255159243,18.89248383174948,19.65202629538294,19.45575360881005,19.25241251774389,20.0207023502643,19.426804651937708],"netMargin":[6.433221123445744,6.24301541093528,4.778518544106302,5.0363564389441,6.966077916471816,6.559063525340774,5.870176389619639,6.160662324513501,5.393318026870383,7.469611085705778,6.870558113823375,6.963574606551271,8.242001642653436,8.036057187162598,7.581239945551293,7.883370664746262,8.917885125547535,8.538326122234235,7.975940954121209,7.4707208958705955,9.220420415635015,9.395606419686384,7.805304768349646,8.46740953313824,8.429730606945798,9.000056637452705,8.33490683405185,8.87611586031839,10.007577493083335,10.458137067280083,8.757663421591506,10.46843049256934,11.310196072938778,9.931793337404862,10.699585859421221,10.31682738290509,11.083026401886208,11.379207956168138,10.52287247262467,11.242384939566325,13.927582344330903,12.898373192844092,10.243572772674712,11.197161658804909,11.971255405622458,11.295124710403769,12.064449543582601,11.590492349314665,8.996102453743218,9.622111526480921,9.405238275269607,11.37038321945137,10.227470182487666,10.67510420865349,14.374304650458797,11.211342778045463,11.600456185284244,12.933710837578435,13.602575271798756,11.73504793221757,13.457146043005027,11.447555940562934,12.145810049047386,11.82771823355516,12.151201900931172,11.365282265052615],"currentRatio":[null,null,null,1.638879038930617,1.9809581125218376,1.974047298551801,1.6928290029077948,1.657629009762901,1.1593147415108092,1.2624357626143377,1.3733314492483006,1.3345083617286426,1.3800433839479394,1.322203380941559,1.3412070464262271,1.3806944711736728,1.4720220961381674,1.4859703620715996,1.5124554191282569,1.6127563928797326,1.620123277869189,1.5025314527901699,1.4480667117809023,1.6028304471212793,1.8772466035010758,1.2627275199241998,1.1512068927717976,1.2283266203944532,1.4309116500649632,1.5956866337422335,1.4869294657867664,1.4556912763473393,1.3941538493525936,1.8094511346925797,1.6089243447006225,1.4929860458257296,1.4333115702659867,1.558337733043356,1.4370235848496717,1.735485235693463,1.7568077422379687,2.0160328616037644,1.9579775855892738,1.8465355051516612,1.8448334611974055,1.7693567648109332,1.7204479218719082,1.456712840314114,1.447885424932417,1.4699304369283812,1.4279335864131721,1.4733936987184624,1.487762529993799,1.4604148098362093,1.4133488234113345,1.493178039645565,1.755255664814862,1.9417952535110312,1.7086059376150815,0.5614259436811534,0.5987493811735307,0.5968305531219698,1.6094392500830006,1.6509718050075606,1.6030287162162162,1.5380756620857186],"netDebt":[null,null,null,1404211000,-91755000,1373104000,1419482000,1400981000,1364432000,1562358000,1532416000,1505979000,1479541000,1507735000,1510444000,1522060000,1492035000,1509116000,1493353000,1470309000,1452445000,1501507000,1495414000,2107344000,2036744000,2191742000,2200780000,2145062000,2127464000,2128580000,3099001000,3118046000,3104926000,3314776000,3388879000,3506146000,3400614000,3342648000,3376330000,3923834000,3903787000,3923623000,3775118000,3950052000,3852070000,4789439000,4774199000,4922066000,4892762000,4930879000,5038303000,4961877000,4856263000,4923403000,4906892000,4876330000,4774784000,4694915000,4786549000,3639633000,4671439000,4702977000,4676067000,4685108000,4650611000,4718808000],"ebit":[63715000,56090000,49229000,66720000,65192000,62120000,55914000,76215000,67049000,65830000,61652000,88103000,75567000,73871000,66800000,97733000,84206000,81390000,76963000,102945000,94335000,92288000,80607000,138522000,98988000,103898000,100994000,150846000,116145000,113143000,117692000,175714000,133956000,127324000,133224000,180519000,144197000,139845000,143997000,205416000,156766000,164223000,162378000,243929000,189060000,190970000,180328000,257153000,164590000,178333000,177285000,250879000,179874000,182976000,220370000,265695000,195453000,211720000,229342000,281570000,238067000,212899000,224211000,291133000,226869000,221286000],"fcfMargin":[null,null,7.888009948530174,7.692147425880784,6.151043459939463,3.140546536670018,9.560328013477676,11.30408093305803,4.311898218088494,8.907168912379959,9.750923753626907,11.13719792977313,10.19187437293022,3.0651507575922263,7.186239326815988,12.234289476424728,6.531424340974591,2.708102552262894,10.3142186632271,5.3416284314487905,15.366703384479322,1.2711257372774865,10.340089458134583,12.821394986123536,1.2355914128066028,6.896249321720828,14.109448592408022,12.734994233831848,10.28232169261651,4.0839247165576165,15.79480518673424,6.9598848693619475,8.916677595684078,6.080734312210994,10.181496631529393,7.100592809584756,10.141118685874853,11.22027186695694,12.923178511035413,11.254381267646773,8.921179885053522,10.89157553669854,14.58481232671881,13.621885244149388,13.854861959666485,12.200040291649556,17.20428060401407,9.386821003072484,6.560358562387937,5.108610547305531,14.869511021939067,7.788721842855101,9.337288827194119,10.604834734981608,15.432549999464648,8.7392335698788,9.52226853529305,11.586027970295227,13.481014591910705,9.414272595182261,14.77722344917882,14.609341707243805,14.294008826088398,11.454738432286716,12.76836138551044,13.955059622731234],"ebitda":[69218000,61581000,54660000,74347000,70798000,67582000,61924000,83179000,72265000,71055000,67064000,95422000,81198000,79647000,72872000,106036000,90627000,88046000,83910000,118709000,101682000,99969000,88274000,148261000,107209000,112433000,109698000,163526000,125643000,123418000,127973000,190029000,145025000,139564000,145684000,198414000,157987000,153905000,157129000,224364000,170798000,178980000,177705000,264851000,205525000,208146000,196906000,279857000,183566000,196450000,196218000,275104000,198044000,201537000,238638000,291336000,215322000,232069000,250098000,308328000,258429000,233250000,244626000,318832000,247303000,241633000],"debtToCapital":[null,null,null,601.2943831390654,null,517.7806389945002,629.4554348108896,600.8566081793867,739.8795886335419,771.1389327346347,707.6415200849008,692.8569843165282,672.268972972973,704.595007780437,700.0394829996188,623.9590482494791,585.3439406398807,649.4133885438233,628.4509806346812,532.8964604063202,486.6646700100045,542.1245603262547,561.795191399083,508.6445787234816,456.9668486972811,739.7590321190272,757.1783514077695,717.9628791011177,668.848947576772,577.3160698024101,800.0569595738918,753.7255932892001,831.7338798059529,639.0920183525072,695.0836566804277,718.2936279524797,685.0140493901444,631.3162136105273,678.5818320138277,588.8804763199702,576.1650088854825,469.4183098544002,459.1087390669413,503.2417883167088,466.1929436047386,540.0349003787605,538.1471872684541,589.0885219997908,588.7358831869368,583.3157402450854,616.0035336280414,602.7875530505252,583.5047392343856,599.6739249055893,589.411494997217,542.4018624852048,513.081698524653,457.8082169106998,498.06385417344427,null,468.05519104556515,496.98274785783985,564.0187342768401,528.8661131149541,499.9726647282854,541.8967547072667],"returnOnAssets":[null,null,null,19.07767822462172,18.568653075627424,19.124045923008527,22.505105824633464,22.384371879581042,18.185258462798956,22.34271748383077,24.050674665056068,23.445772576506666,23.393256091858472,29.380424392613534,29.885560476582118,28.498622754252324,29.78197902418603,31.9825396331664,32.51293895183514,28.992285937438705,29.00249979979213,32.16047960262333,31.965955735634548,27.616679248634483,26.33542332651913,31.244005858361085,31.989767175104294,28.3190206709143,29.643409345191756,34.61129996687761,34.47277072858347,35.78833365098825,39.49513292773316,36.3898772260623,39.76708407850498,41.50726605348889,37.58344785071215,35.72175113944905,36.9645423198188,35.0044136717687,33.85622053219056,33.05501738946048,33.70650290160433,33.316560764395135,31.9359073976286,29.387546046125284,29.934032512294316,31.520192751801186,28.989581204331984,27.681925278775672,26.366284396608975,27.627238177210582,28.115299094049245,28.955307946614422,31.85231023986542,31.68135435992579,31.90495822371957,33.18312855427997,33.70233876265639,34.242969924195,33.569100374037816,32.56402055027419,34.32000822043098,34.84632277313961,31.80263221879435,33.3755103696482],"returnOnEquity":[null,null,null,-7.261960713698663,-7.750743740505213,-7.950724155152322,-8.07752285913661,-8.706117609145632,-7.814727056495174,-8.01731959574489,-8.238810482967573,-8.83146803747512,-9.37637476344307,-9.729415571586948,-10.188603991594276,-10.89108722352874,-11.49846778648381,-11.780224581273131,-12.229038022333278,-12.956858419862078,-13.566944098248,-13.871844255812935,-14.03346585537798,-12.76868420738904,-13.040782891288538,-12.35934969176458,-12.825620791361159,-11.656531991961762,-12.929572513162777,-13.350601494153166,-10.945976701003298,-12.034356408439315,-13.15858498817724,-13.352137533820935,-11.975985093138263,-12.535164809477594,-12.732097244897304,-13.053795745977837,-12.96319579951085,-12.414153117874491,-13.495745093527848,-14.739157924952062,-15.250114686734406,-14.630256199818826,-14.708362815636658,-13.077593299958131,-13.807765698093649,-13.594434363732018,-13.011111915146255,-11.2859230376983,-10.649997903851443,-10.769960377924848,-11.162774544738195,-11.332528640958442,-12.298951287684792,-12.57030749814273,-13.239342689669481,-14.216727844242227,-14.0922719131628,-14.544874187348697,-15.35148638722952,-15.182528002408416,-14.851616727741689,-15.303850112285563,-15.138230115860926,-14.993556663782016],"revenueGrowth":[null,null,null,null,2.1134465577452355,6.216249775803306,8.330166845141452,4.537366918765762,-1.1816971833519152,-2.2884501978266303,0.4652880747011867,7.554190549837769,8.588433826416386,10.072476098308014,6.869764624666397,4.9839618568296995,8.676610387029271,8.805122593953275,10.522955079816864,13.485730221852732,10.614693776825934,8.471061996212793,8.538005410150307,15.278481997044867,7.399602013437523,12.017264879600177,16.91390067176126,10.55771651535451,15.772615570083914,14.848147681244406,13.581811155208356,8.795572559141362,25.81698351695003,23.987012635795434,22.112136871117794,21.382397709950208,6.441796297545999,4.137947846794177,4.433657987314965,6.303926959205652,4.442660739769577,13.3526027940718,17.897764652563563,17.926252138475874,12.667019431864768,12.22241183100856,3.1280774687693524,-0.9843966424069039,2.79059223460858,3.1681246561650056,7.074820388981862,3.64930952871958,1.3102915594042086,-3.807330578248602,-3.858801642529075,0.7714955348645525,5.88140546935858,7.135181875941199,5.135293241616146,2.918233578432061,2.5269972627039117,4.318706865767363,6.197002367331739,6.359520026816012,3.4654729617932922,4.303650894559996]}},"filings":[{"accn":"0001193125-13-081957","filed":"2013-02-28","form":"10-K"},{"accn":"0001193125-14-066092","filed":"2014-02-25","form":"10-K"},{"accn":"0001193125-15-059100","filed":"2015-02-24","form":"10-K"},{"accn":"0001193125-12-083193","filed":"2012-02-28","form":"10-K"},{"accn":"0001193125-16-476935","filed":"2016-02-25","form":"10-K"},{"accn":"0001193125-17-060262","filed":"2017-02-28","form":"10-K"},{"accn":"0001193125-18-049576","filed":"2018-02-20","form":"10-K"},{"accn":"0001193125-19-046191","filed":"2019-02-21","form":"10-K"},{"accn":"0001193125-20-042675","filed":"2020-02-20","form":"10-K"},{"accn":"0001193125-21-055734","filed":"2021-02-25","form":"10-K"},{"accn":"0001193125-20-115907","filed":"2020-04-23","form":"10-Q"},{"accn":"0001193125-20-193699","filed":"2020-07-16","form":"10-Q"},{"accn":"0001193125-20-265920","filed":"2020-10-08","form":"10-Q"},{"accn":"0000950170-22-002426","filed":"2022-03-01","form":"10-K"},{"accn":"0001193125-21-138350","filed":"2021-04-29","form":"10-Q"},{"accn":"0001193125-21-221398","filed":"2021-07-22","form":"10-Q"},{"accn":"0000950170-21-002121","filed":"2021-10-14","form":"10-Q"},{"accn":"0000950170-23-003938","filed":"2023-02-23","form":"10-K"},{"accn":"0000950170-22-006436","filed":"2022-04-28","form":"10-Q"},{"accn":"0000950170-22-012843","filed":"2022-07-21","form":"10-Q"},{"accn":"0000950170-22-019533","filed":"2022-10-13","form":"10-Q"},{"accn":"0000950170-24-019725","filed":"2024-02-26","form":"10-K"},{"accn":"0000950170-23-015004","filed":"2023-04-27","form":"10-Q"},{"accn":"0000950170-23-033925","filed":"2023-07-24","form":"10-Q"},{"accn":"0000950170-23-052997","filed":"2023-10-12","form":"10-Q"},{"accn":"0000950170-25-025223","filed":"2025-02-24","form":"10-K"},{"accn":"0000950170-24-049419","filed":"2024-04-29","form":"10-Q"},{"accn":"0000950170-24-084431","filed":"2024-07-18","form":"10-Q"},{"accn":"0000950170-24-113947","filed":"2024-10-10","form":"10-Q"},{"accn":"0001193125-26-062321","filed":"2026-02-23","form":"10-K"},{"accn":"0000950170-25-058940","filed":"2025-04-28","form":"10-Q"},{"accn":"0000950170-25-097064","filed":"2025-07-21","form":"10-Q"},{"accn":"0001193125-25-237878","filed":"2025-10-14","form":"10-Q"},{"accn":"0001286681-26-000025","filed":"2026-04-27","form":"10-Q"},{"accn":"0001286681-26-000035","filed":"2026-07-20","form":"10-Q"},{"accn":"0001193125-11-196774","filed":"2011-07-26","form":"10-Q"},{"accn":"0001193125-11-273287","filed":"2011-10-18","form":"10-Q"},{"accn":"0001193125-12-198345","filed":"2012-05-01","form":"10-Q"},{"accn":"0001193125-12-311306","filed":"2012-07-24","form":"10-Q"},{"accn":"0001193125-12-423978","filed":"2012-10-16","form":"10-Q"},{"accn":"0001193125-13-184382","filed":"2013-04-30","form":"10-Q"},{"accn":"0001193125-13-398993","filed":"2013-10-15","form":"10-Q"},{"accn":"0001193125-14-174527","filed":"2014-05-01","form":"10-Q"},{"accn":"0001193125-14-274934","filed":"2014-07-22","form":"10-Q"},{"accn":"0001193125-14-370272","filed":"2014-10-14","form":"10-Q"},{"accn":"0001564590-15-002784","filed":"2015-04-23","form":"10-Q"},{"accn":"0001564590-15-005457","filed":"2015-07-16","form":"10-Q"},{"accn":"0001193125-15-339829","filed":"2015-10-08","form":"10-Q"},{"accn":"0001193125-16-561086","filed":"2016-04-28","form":"10-Q"},{"accn":"0001193125-16-653070","filed":"2016-07-21","form":"10-Q"},{"accn":"0001193125-16-740199","filed":"2016-10-18","form":"10-Q"},{"accn":"0001193125-17-140952","filed":"2017-04-27","form":"10-Q"},{"accn":"0001193125-17-234412","filed":"2017-07-25","form":"10-Q"},{"accn":"0001193125-17-308404","filed":"2017-10-12","form":"10-Q"},{"accn":"0001193125-18-132848","filed":"2018-04-26","form":"10-Q"},{"accn":"0001193125-18-220984","filed":"2018-07-19","form":"10-Q"},{"accn":"0001193125-18-299738","filed":"2018-10-16","form":"10-Q"},{"accn":"0001193125-19-115719","filed":"2019-04-24","form":"10-Q"},{"accn":"0001193125-19-194379","filed":"2019-07-16","form":"10-Q"},{"accn":"0001193125-19-264105","filed":"2019-10-08","form":"10-Q"},{"accn":"0001193125-11-127320","filed":"2011-05-05","form":"10-Q"},{"accn":"0001193125-13-298023","filed":"2013-07-23","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":389186000},"revenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":389186000},"#1":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":384933000},"revenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":384933000},"#2":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":376326000},"revenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":376326000},"#3":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2011-09-12","end":"2012-01-01","value":501748000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":501748000},"#4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":1652193000},"revenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":1652193000},"#5":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":384587000},"revenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":384587000},"#6":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":376124000},"revenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":376124000},"#7":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":378077000},"revenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":378077000},"#8":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-09-10","end":"2012-12-30","value":539651000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":539651000},"#9":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":1678439000},"revenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":1678439000},"#10":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":1404057000},"revenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":1404057000},"#11":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":381131000},"revenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":381131000},"#12":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":362405000},"revenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":362405000},"#13":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":347388000},"revenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":347388000},"#14":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2010-09-13","end":"2011-01-02","value":479970000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":479970000},"#15":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1570894000},"revenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":1570894000},"#16":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":417617000},"revenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":417617000},"#17":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":414009000},"revenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":414009000},"#18":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":404050000},"revenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":404050000},"#19":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2013-09-09","end":"2013-12-29","value":566547000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":566547000},"#20":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":1802223000},"revenue@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":1802223000},"#21":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":453852000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":453852000},"#22":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":450463000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":450463000},"#23":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":446568000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":446568000},"#24":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2014-09-08","end":"2014-12-28","value":642950000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":642950000},"#25":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1993833000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":1993833000},"#26":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":502027000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":502027000},"#27":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":488622000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":488622000},"#28":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":484696000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":484696000},"#29":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2015-09-07","end":"2016-01-03","value":741183000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":741183000},"#30":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":2216528000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":2216528000},"#31":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":539175000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":539175000},"#32":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":547341000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":547341000},"#33":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":566677000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":566677000},"#34":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2016-09-12","end":"2017-01-01","value":819435000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":819435000},"#35":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":2472628000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":2472628000},"#36":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":624217000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":624217000},"#37":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":628611000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":628611000},"#38":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":643642000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":643642000},"#39":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2017-09-11","end":"2017-12-31","value":891509000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":891509000},"#40":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":2787979000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":2787979000},"#41":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":785371000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":785371000},"#42":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":779396000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":779396000},"#43":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":785965000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":785965000},"#44":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2018-09-10","end":"2018-12-30","value":1082135000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":1082135000},"#45":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":3432867000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":3432867000},"#46":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":835963000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":835963000},"#47":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":811647000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":811647000},"#48":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":820812000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":820812000},"#49":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2019-09-09","end":"2019-12-29","value":1150352000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":1150352000},"#50":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":3618774000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":3618774000},"#51":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":873102000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":873102000},"#52":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":920023000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":920023000},"#53":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":967719000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":967719000},"#54":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":4117411000},"#55":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":2760844000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":1356567000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":1356567000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":4117411000},"#57":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":983698000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":983698000},"#58":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":1032472000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":1032472000},"#59":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":997990000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":997990000},"#60":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":4357373000},"#61":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":3014160000},"#62":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":1343213000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":1343213000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":4357373000},"#63":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":1011149000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":1011149000},"#64":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":1065182000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":1065182000},"#65":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":1068596000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":1068596000},"#66":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":4537158000},"#67":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":3144927000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":1392231000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":1392231000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":4537158000},"#69":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":1024398000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":1024398000},"#70":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":1024627000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":1024627000},"#71":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":1027361000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":1027361000},"#72":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":4479358000},"#73":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":3076386000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":1402972000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":1402972000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":4479358000},"#75":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":1084647000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":1084647000},"#76":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":1097736000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":1097736000},"#77":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":1080119000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":1080119000},"#78":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":4706416000},"#79":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":3262502000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":1443914000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":1443914000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":4706416000},"#81":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":1112056000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":1112056000},"#82":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":1145144000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":1145144000},"#83":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":1147054000},"revenue@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":1147054000},"#84":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":4939994000},"#85":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":3404254000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":1535740000},"revenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":1535740000},"revenue@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":4939994000},"#87":{"kind":"filed","concept":"Revenues","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":1150594000},"revenue@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":1150594000},"#88":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":1194427000},"revenue@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":1194427000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":1017081000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":262069000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":253235000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1132305000},"#90":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":788442000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":343863000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1132305000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":277580000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":274239000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":272967000},"#91":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":1181677000},"#92":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":824787000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":356890000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":1181677000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":269938000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":261517000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":266670000},"#93":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":1177101000},"#94":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":798126000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":378975000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":1177101000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":287811000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":288022000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":283416000},"#95":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":1253249000},"#96":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":859249000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":394000000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":1253249000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":316810000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":315818000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":313054000},"#97":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1399067000},"#98":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":945682000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":453385000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1399067000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":344961000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":335950000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":342742000},"#99":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":1533397000},"#100":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":1023653000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":509744000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":1533397000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":371959000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":375503000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":392774000},"#101":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1704937000},"#102":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":1140236000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":564701000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":1704937000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":430401000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":435766000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":445164000},"#103":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":1921988000},"#104":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":1311331000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":610657000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":1921988000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":485506000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":485816000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":490686000},"#105":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":2130188000},"#106":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":1462008000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":668180000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":2130188000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":513674000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":494976000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":504561000},"#107":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":2216275000},"#108":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":1513211000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":703064000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":2216275000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":532945000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":562932000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":605738000},"#109":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":2522918000},"#110":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":1701615000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":821303000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":2522918000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":594547000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":624782000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":612790000},"#111":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":2669131000},"#112":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":1832119000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":837012000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":2669131000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":642525000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":678917000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":686746000},"#113":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":2888552000},"#114":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":2008188000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":880364000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":2888552000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":638851000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":619971000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":629192000},"#115":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":2751941000},"#116":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":1888014000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":863927000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":2751941000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":662777000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":660705000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":656372000},"#117":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":2857914000},"#118":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":1979854000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":878060000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":2857914000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":668909000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":684174000},"costOfRevenue@2026Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":687152000},"#119":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":2966434000},"#120":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":2040235000},"costOfRevenue@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":926199000},"costOfRevenue@FY2026":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":2966434000},"costOfRevenue@2027Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":686082000},"costOfRevenue@2027Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":716199000},"costOfRevenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"grossProfit@2011Q1","weight":-1}],"rule":"accounting-identity","value":273137000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":386976000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":107994000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":100336000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":94153000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2010-09-13","end":"2011-01-02","value":136106000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":438589000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":111606000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":110694000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":103359000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2011-09-12","end":"2012-01-01","value":144857000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":470516000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":114649000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":114607000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":111407000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2012-09-10","end":"2012-12-30","value":160675000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":501338000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":129806000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":125987000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":120634000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2013-09-09","end":"2013-12-29","value":172547000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":548974000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":137042000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":134645000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":133514000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2014-09-08","end":"2014-12-28","value":189565000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":594766000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":157066000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":152672000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":141954000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2015-09-07","end":"2016-01-03","value":231439000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":683131000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":167216000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":171838000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":173903000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-09-12","end":"2017-01-01","value":254734000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":767691000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":193816000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":192845000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":198478000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2017-09-11","end":"2017-12-31","value":280852000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":865991000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":299865000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":293580000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":295279000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2018-09-10","end":"2018-12-30","value":413955000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":1302679000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":322289000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":316671000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":316251000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-09-09","end":"2019-12-29","value":447288000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":1402499000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":340157000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":357091000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":361981000},"#121":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":1594493000},"#122":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":1059229000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":535264000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":1594493000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":389151000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":407690000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":385200000},"#123":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":1688242000},"#124":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":1182041000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":506201000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":1688242000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":368624000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":386265000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":381850000},"#125":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":1648606000},"#126":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":1136739000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":511867000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":1648606000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":385547000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":404656000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":398169000},"#127":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":1727417000},"#128":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":1188372000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":539045000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":1727417000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":421870000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":437031000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":423747000},"#129":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":1848502000},"#130":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":1282648000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":565854000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":1848502000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":443147000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":460970000},"grossProfit@2026Q3":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":459902000},"#131":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":1973560000},"#132":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":1364019000},"grossProfit@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":609541000},"grossProfit@FY2026":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":1973560000},"grossProfit@2027Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":464512000},"grossProfit@2027Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":478228000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":273137000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":277580000},"#133":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":197467000},"#134":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":335000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":197802000},"#135":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":45787000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":45787000},"#136":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":45929000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":45929000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":210887000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":142167000},"#139":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":68720000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#139"}],"rule":"component-sum","value":68720000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":300000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#140"}],"rule":"component-sum","value":211187000},"#141":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":48648000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":48648000},"#142":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":47505000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":47505000},"#143":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":211371000},"#144":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":142646000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":68725000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":68725000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":300000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#146"}],"rule":"component-sum","value":211671000},"#147":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":47754000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":47754000},"#148":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":48829000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":48829000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":49789000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":49789000},"#150":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":219007000},"#151":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":146371000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":72636000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":72636000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":300000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#153"}],"rule":"component-sum","value":219307000},"#154":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":54281000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":54281000},"#155":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":52146000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":52146000},"#156":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":53858000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":53858000},"#157":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":235163000},"#158":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":160286000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":74877000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":74877000},"#160":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":300000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#160"}],"rule":"component-sum","value":235463000},"#161":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":52867000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":52867000},"#162":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":53282000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":53282000},"#163":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":56573000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":56573000},"#164":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":249405000},"#165":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":162722000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":86683000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":86683000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":100000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#167"}],"rule":"component-sum","value":249505000},"#168":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":62813000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":62813000},"#169":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":60441000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":60441000},"#170":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":61411000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":61411000},"#171":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":277692000},"#172":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":184665000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":93027000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":93027000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":277692000},"#174":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":68504000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":68504000},"#175":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":68137000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":68137000},"#176":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":72992000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":72992000},"#177":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":313649000},"#178":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":209632000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":104017000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":104017000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#177"}],"rule":"component-sum","value":313649000},"#180":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":77782000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":77782000},"#181":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":79978000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":79978000},"#182":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":81398000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":81398000},"#183":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":344759000},"#184":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":239158000},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":105601000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":105601000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":344759000},"#186":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":84178000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":84178000},"#187":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":86506000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":86506000},"#188":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":80369000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":80369000},"#189":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":372464000},"#190":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":251053000},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":121411000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":121411000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":372464000},"#192":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":89664000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":89664000},"#193":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":89248000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#193"}],"rule":"component-sum","value":89248000},"#194":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":83728000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":83728000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":382293000},"#196":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":262640000},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":119653000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":119653000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":382293000},"#198":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":88489000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#198"}],"rule":"component-sum","value":88489000},"#199":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":88068000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":88068000},"#200":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":91652000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":91652000},"#201":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":406613000},"#202":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":268209000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":138404000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":138404000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":406613000},"#204":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":91253000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":91253000},"#205":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":100448000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#205"}],"rule":"component-sum","value":100448000},"#206":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":96342000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#206"}],"rule":"component-sum","value":96342000},"#207":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":428333000},"#208":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":288043000},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":140290000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"}],"rule":"component-sum","value":140290000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#207"}],"rule":"component-sum","value":428333000},"#210":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":97494000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#210"}],"rule":"component-sum","value":97494000},"#211":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":97070000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#211"}],"rule":"component-sum","value":97070000},"#212":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":91205000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#212"}],"rule":"component-sum","value":91205000},"#213":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":416524000},"#214":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":285769000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":130755000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"}],"rule":"component-sum","value":130755000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#213"}],"rule":"component-sum","value":416524000},"#216":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":95189000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"}],"rule":"component-sum","value":95189000},"#217":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":97794000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#217"}],"rule":"component-sum","value":97794000},"#218":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":97203000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":97203000},"#219":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":434554000},"#220":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":290186000},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":144368000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"}],"rule":"component-sum","value":144368000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#219"}],"rule":"component-sum","value":434554000},"#222":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":101024000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"}],"rule":"component-sum","value":101024000},"#223":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":115947000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#223"}],"rule":"component-sum","value":115947000},"#224":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":103991000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#224"}],"rule":"component-sum","value":103991000},"#225":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":459492000},"#226":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":320962000},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":138530000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"}],"rule":"component-sum","value":138530000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#225"}],"rule":"component-sum","value":459492000},"#228":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":109077000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#228"}],"rule":"component-sum","value":109077000},"#229":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":107608000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#229"}],"rule":"component-sum","value":107608000},"#230":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":105092000},"operatingExpenses@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#230"}],"rule":"component-sum","value":105092000},"#231":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":464120000},"#232":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":321777000},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":142343000},"operatingExpenses@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"}],"rule":"component-sum","value":142343000},"operatingExpenses@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#231"}],"rule":"component-sum","value":464120000},"#234":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":111406000},"operatingExpenses@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#234"}],"rule":"component-sum","value":111406000},"#235":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":115373000},"operatingExpenses@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#235"}],"rule":"component-sum","value":115373000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":189509000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":57541000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":54549000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":48224000},"#236":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":227702000},"#237":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":160314000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":67388000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":227702000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":65112000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":62046000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":55854000},"#238":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":259145000},"#239":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":183012000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":76133000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":259145000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":66895000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":65778000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":61618000},"#240":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":282331000},"#241":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":194292000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":88039000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":282331000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":75525000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":73841000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":66776000},"#242":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":313811000},"#243":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":216141000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":97670000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":313811000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":84175000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":81363000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":76941000},"#244":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":345361000},"#245":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":242479000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":102882000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":345361000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":94253000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":92231000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":80543000},"#246":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":405439000},"#247":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":267027000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":138412000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":405439000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":98712000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":103701000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":100911000},"#248":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":454042000},"#249":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":303325000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":150717000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":454042000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":116034000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":112867000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":117080000},"#250":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":521232000},"#251":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":345981000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":175251000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":521232000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":133476000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":126145000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":132432000},"#252":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":571689000},"#253":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":392053000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":179636000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":571689000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":143504000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":138923000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":143029000},"#254":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":629407000},"#255":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":425456000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":203951000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":629407000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":155834000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":163583000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":162181000},"#256":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":725642000},"#257":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":481598000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":244044000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":725642000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":186538000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":190902000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":180280000},"#258":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":780408000},"#259":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":557720000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":222688000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":780408000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":164541000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":178114000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":176452000},"#260":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":767925000},"#261":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":519107000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":248818000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":767925000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":177483000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":195403000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":189432000},"#262":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":819519000},"#263":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":562318000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":257201000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":819519000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":210413000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":196103000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":198831000},"#264":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":878999000},"#265":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":605347000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":273652000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":878999000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":210095000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":225044000},"operatingIncome@2026Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":223168000},"#266":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":953974000},"#267":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":658307000},"operatingIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":295667000},"operatingIncome@FY2026":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":953974000},"operatingIncome@2027Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":230357000},"operatingIncome@2027Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":232039000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":135522000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":138945000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":167806000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":181187000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":225099000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":63880000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":61539000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":56989000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2014-09-08","end":"2014-12-28","value":76215000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":258623000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":74182000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":73278000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":60628000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2015-09-07","end":"2016-01-03","value":98127000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":306215000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":72842000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":78692000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":75814000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-09-12","end":"2017-01-01","value":117310000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":344658000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":90514000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":88532000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":84551000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2017-09-11","end":"2017-12-31","value":136556000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":400153000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":103670000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":91197000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":99248000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2018-09-10","end":"2018-12-30","value":134563000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":428678000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":109143000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":105979000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":110245000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2019-09-09","end":"2019-12-29","value":157270000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":482637000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":117296000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":124496000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":123773000},"#268":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":555130000},"#269":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":365565000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":189565000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":555130000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":149638000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":145093000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":134805000},"#270":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":625705000},"#271":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":429536000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":196169000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":625705000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":117718000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":133482000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":131848000},"#272":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":572833000},"#273":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":383048000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":189785000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":572833000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":133327000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":138044000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":175574000},"#274":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":652440000},"#275":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":446945000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":205495000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":652440000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":149607000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":166999000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":184616000},"#276":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":722215000},"#277":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":501222000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":220993000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":722215000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":192482000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":168251000},"pretaxIncome@2026Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":179199000},"#278":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":770338000},"#279":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":539932000},"pretaxIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":230406000},"pretaxIncome@FY2026":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":770338000},"pretaxIncome@2027Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":180642000},"pretaxIncome@2027Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":175229000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":39562000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":34320000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":27208000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2010-09-13","end":"2011-01-02","value":37855000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":43735000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":41076000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":34930000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2011-09-12","end":"2012-01-01","value":48065000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":34799000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":45113000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":40969000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2012-09-10","end":"2012-12-30","value":60306000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":54622000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":53445000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":46453000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2013-09-09","end":"2013-12-29","value":70579000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":110945000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":24153000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":21770000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":22021000},"#280":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":96810000},"#281":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":67945000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":28865000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":96810000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":21457000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":21044000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":20984000},"#282":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":91635000},"#283":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":63485000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":28150000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":91635000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":32250000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":20717000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":20683000},"#284":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":101448000},"#285":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":73651000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":27797000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":101448000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":20945000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":20426000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":20347000},"#286":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":88872000},"#287":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":61718000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":27154000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":88872000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":20326000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":19851000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":19974000},"#288":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":86881000},"#289":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":60151000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":26730000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":86881000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":20153000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":19010000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":19979000},"#290":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":99537000},"#291":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":59142000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":40395000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":99537000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":26146000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":25206000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":25180000},"#292":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":110069000},"#293":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":76533000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":33536000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":110069000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":25631000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":24611000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":33141000},"#294":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":122541000},"#295":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":83383000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":39158000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":122541000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":30286000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":36127000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":33976000},"#296":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":146345000},"#297":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":100389000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":45956000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":146345000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":35054000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":33866000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":33752000},"#298":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":150818000},"#299":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":102672000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":48146000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":150818000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":39470000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":39727000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":38605000},"#300":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":172166000},"#301":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":117802000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":54364000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":172166000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":39422000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":45877000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":45523000},"#302":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":191806000},"#303":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":130822000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":60984000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":191806000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":46872000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":44851000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":45437000},"#304":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":198254000},"#305":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":137160000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":61094000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":198254000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":46547000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":44932000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":44796000},"#306":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":196475000},"#307":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":136275000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":60200000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":196475000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":45846000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":44721000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":44726000},"#308":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":195870000},"#309":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":135293000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":60577000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":195870000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":45585000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":44648000},"interestExpense@2026Q3":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":45012000},"#310":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":195972000},"#311":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":135245000},"interestExpense@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":60727000},"interestExpense@FY2026":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":195972000},"interestExpense@2027Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":46227000},"interestExpense@2027Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":46057000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":27111000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":25248000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":22091000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2011-09-12","end":"2012-01-01","value":30911000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":105361000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":79744000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":24519000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":22625000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":16600000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2010-09-13","end":"2011-01-02","value":24173000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":87917000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":20742000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":28095000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":25976000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-09-10","end":"2012-12-30","value":37579000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":112392000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":34420000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":33270000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":30632000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2013-09-09","end":"2013-12-29","value":44663000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":142985000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":40474000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":38462000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":35618000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2014-09-08","end":"2014-12-28","value":48033000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":162587000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":46289000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":45909000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":37832000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2015-09-07","end":"2016-01-03","value":62759000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":192789000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":45451000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":49261000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":47232000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2016-09-12","end":"2017-01-01","value":72734000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":214678000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":62469000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":65741000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":56368000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2017-09-11","end":"2017-12-31","value":93327000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":277905000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":88827000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":77408000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":84095000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2018-09-10","end":"2018-12-30","value":111642000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":361972000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":92650000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":92359000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":86373000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-09-09","end":"2019-12-29","value":129327000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":400709000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":121602000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":118668000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":99129000},"#312":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":491296000},"#313":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":339399000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":151897000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":491296000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":117761000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":116619000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":120402000},"#314":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":510467000},"#315":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":354782000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":155685000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":510467000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":90964000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":102493000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":100504000},"#316":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":452263000},"#317":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":293961000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":158302000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":452263000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":104770000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":109380000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":147676000},"#318":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":519118000},"#319":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":361826000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":157292000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":519118000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":125824000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":141978000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":146924000},"#320":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":584170000},"#321":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":414726000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":169444000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":584170000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":149651000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":131091000},"netIncome@2026Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":139319000},"#322":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":601704000},"#323":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":420061000},"netIncome@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":181643000},"netIncome@FY2026":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":601704000},"netIncome@2027Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":139811000},"netIncome@2027Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":135750000},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2008-12-29","end":"2010-01-03","value":1.38},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-01-04","end":"2010-03-28","value":0.41},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-03-29","end":"2010-06-20","value":0.37},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-06-21","end":"2010-09-12","value":0.27},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2010-09-13","end":"2011-01-02","value":0.39},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2010-01-04","end":"2011-01-02","value":1.45},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-01-03","end":"2011-03-27","value":0.43},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-03-28","end":"2011-06-19","value":0.4},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-06-20","end":"2011-09-11","value":0.36},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2011-09-12","end":"2012-01-01","value":0.52},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2011-01-03","end":"2012-01-01","value":1.71},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-01-02","end":"2012-03-25","value":0.35},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-03-26","end":"2012-06-17","value":0.47},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-06-18","end":"2012-09-09","value":0.44},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-09-10","end":"2012-12-30","value":0.64},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-01-02","end":"2012-12-30","value":1.91},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2012-12-31","end":"2013-03-24","value":0.59},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2013-03-25","end":"2013-06-16","value":0.57},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2013-06-17","end":"2013-09-08","value":0.53},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2013-09-09","end":"2013-12-29","value":0.78},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2012-12-31","end":"2013-12-29","value":2.48},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2013-12-30","end":"2014-03-23","value":0.71},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-03-24","end":"2014-06-15","value":0.67},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-06-16","end":"2014-09-07","value":0.63},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2014-09-08","end":"2014-12-28","value":0.85},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2013-12-30","end":"2014-12-28","value":2.86},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2014-12-29","end":"2015-03-22","value":0.81},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-03-23","end":"2015-06-14","value":0.81},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-06-15","end":"2015-09-06","value":0.67},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2015-09-07","end":"2016-01-03","value":1.18},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2014-12-29","end":"2016-01-03","value":3.47},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-01-04","end":"2016-03-27","value":0.89},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-03-28","end":"2016-06-19","value":0.98},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-06-20","end":"2016-09-11","value":0.96},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2016-09-12","end":"2017-01-01","value":1.48},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2016-01-04","end":"2017-01-01","value":4.3},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-01-02","end":"2017-03-26","value":1.26},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-03-27","end":"2017-06-18","value":1.32},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-06-19","end":"2017-09-10","value":1.18},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2017-09-11","end":"2017-12-31","value":2.09},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2017-01-02","end":"2017-12-31","value":5.83},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-25","value":2},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-03-26","end":"2018-06-17","value":1.78},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-06-18","end":"2018-09-09","value":1.95},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2018-09-10","end":"2018-12-30","value":2.62},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-30","value":8.35},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2018-12-31","end":"2019-03-24","value":2.2},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-03-25","end":"2019-06-16","value":2.19},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2019-06-17","end":"2019-09-08","value":2.05},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-09-09","end":"2019-12-29","value":3.12},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2018-12-31","end":"2019-12-29","value":9.56},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2019-12-30","end":"2020-03-22","value":3.07},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-03-23","end":"2020-06-14","value":2.99},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2020-06-15","end":"2020-09-06","value":2.49},"#324":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-12-30","end":"2021-01-03","value":12.39},"#325":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-12-30","end":"2021-01-03","value":39640791},"#326":{"kind":"computed","op":"product","terms":[{"ref":"#324"},{"ref":"#325"}],"value":491149400.49},"#327":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2019-12-30","end":"2020-09-06","value":8.54},"#328":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2019-12-30","end":"2020-09-06","value":39724289},"#329":{"kind":"computed","op":"product","terms":[{"ref":"#327"},{"ref":"#328"}],"value":339245428.05999994},"#330":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#329","weight":-1}],"value":151903972.43000007},"#331":{"kind":"computed","op":"sum","terms":[{"ref":"#325","weight":4},{"ref":"#328","weight":-3}],"rule":"unaverage-quarter","value":39390297},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"per-share-quarter","value":3.8563804794363463},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-12-30","end":"2021-01-03","value":12.39},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-04","end":"2021-03-28","value":3},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-03-29","end":"2021-06-20","value":3.06},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-06-21","end":"2021-09-12","value":3.24},"#332":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-01-04","end":"2022-01-02","value":13.54},"#333":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-01-04","end":"2022-01-02","value":37691351},"#334":{"kind":"computed","op":"product","terms":[{"ref":"#332"},{"ref":"#333"}],"value":510340892.53999996},"#335":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2021-01-04","end":"2021-09-12","value":9.3},"#336":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-01-04","end":"2021-09-12","value":38144509},"#337":{"kind":"computed","op":"product","terms":[{"ref":"#335"},{"ref":"#336"}],"value":354743933.70000005},"#338":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#337","weight":-1}],"value":155596958.8399999},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#333","weight":4},{"ref":"#336","weight":-3}],"rule":"unaverage-quarter","value":36331877},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"per-share-quarter","value":4.282656765572555},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2021-01-04","end":"2022-01-02","value":13.54},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-03","end":"2022-03-27","value":2.5},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-03-28","end":"2022-06-19","value":2.82},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-06-20","end":"2022-09-11","value":2.79},"#340":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-01-03","end":"2023-01-01","value":12.53},"#341":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-03","end":"2023-01-01","value":36093754},"#342":{"kind":"computed","op":"product","terms":[{"ref":"#340"},{"ref":"#341"}],"value":452254737.62},"#343":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2022-01-03","end":"2022-09-11","value":8.11},"#344":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-01-03","end":"2022-09-11","value":36265918},"#345":{"kind":"computed","op":"product","terms":[{"ref":"#343"},{"ref":"#344"}],"value":294116594.97999996},"#346":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#345","weight":-1}],"value":158138142.64000005},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#341","weight":4},{"ref":"#344","weight":-3}],"rule":"unaverage-quarter","value":35577262},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"per-share-quarter","value":4.444921664854368},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2022-01-03","end":"2023-01-01","value":12.53},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-02","end":"2023-03-26","value":2.93},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-03-27","end":"2023-06-18","value":3.08},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-06-19","end":"2023-09-10","value":4.18},"#348":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2023-01-02","end":"2023-12-31","value":14.66},"#349":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2023-01-02","end":"2023-12-31","value":35401313},"#350":{"kind":"computed","op":"product","terms":[{"ref":"#348"},{"ref":"#349"}],"value":518983248.58},"#351":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2023-01-02","end":"2023-09-10","value":10.19},"#352":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-01-02","end":"2023-09-10","value":35516434},"#353":{"kind":"computed","op":"product","terms":[{"ref":"#351"},{"ref":"#352"}],"value":361912462.46},"#354":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#353","weight":-1}],"value":157070786.12},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#349","weight":4},{"ref":"#352","weight":-3}],"rule":"unaverage-quarter","value":35055950},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"per-share-quarter","value":4.4805742283406955},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2023-01-02","end":"2023-12-31","value":14.66},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-24","value":3.58},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2024-03-25","end":"2024-06-16","value":4.03},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-06-17","end":"2024-09-08","value":4.19},"#356":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-29","value":16.69},"#357":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-01-01","end":"2024-12-29","value":34991484},"#358":{"kind":"computed","op":"product","terms":[{"ref":"#356"},{"ref":"#357"}],"value":584007867.96},"#359":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-08","value":11.8},"#360":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-01-01","end":"2024-09-08","value":35145732},"#361":{"kind":"computed","op":"product","terms":[{"ref":"#359"},{"ref":"#360"}],"value":414719637.6},"#362":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#361","weight":-1}],"value":169288230.36},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#357","weight":4},{"ref":"#360","weight":-3}],"rule":"unaverage-quarter","value":34528740},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"per-share-quarter","value":4.902820964796283},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-29","value":16.69},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2024-12-30","end":"2025-03-23","value":4.33},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2025-03-24","end":"2025-06-15","value":3.81},"dilutedEps@2026Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-06-16","end":"2025-09-07","value":4.08},"#364":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-12-30","end":"2025-12-28","value":17.57},"#365":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-12-30","end":"2025-12-28","value":34237646},"#366":{"kind":"computed","op":"product","terms":[{"ref":"#364"},{"ref":"#365"}],"value":601555440.22},"#367":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2024-12-30","end":"2025-09-07","value":12.22},"#368":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-12-30","end":"2025-09-07","value":34366396},"#369":{"kind":"computed","op":"product","terms":[{"ref":"#367"},{"ref":"#368"}],"value":419957359.12},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#369","weight":-1}],"value":181598081.10000002},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#365","weight":4},{"ref":"#368","weight":-3}],"rule":"unaverage-quarter","value":33851396},"dilutedEps@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"per-share-quarter","value":5.364566976794695},"dilutedEps@FY2026":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-12-30","end":"2025-12-28","value":17.57},"dilutedEps@2027Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2025-12-29","end":"2026-03-22","value":4.13},"dilutedEps@2027Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2026-03-23","end":"2026-06-14","value":4.07},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2010-01-03","value":42392000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2010-03-28","value":27990000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-06-20","value":28980000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-09-12","value":39195000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-01-02","value":47945000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-01-02","value":47945000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-03-27","value":92584000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-06-19","value":78639000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-09-11","value":32080000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-01-01","value":50292000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2012-01-01","value":50292000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2012-03-25","value":214730000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2012-06-17","value":10750000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-09-09","value":34550000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2012-12-30","value":54813000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2012-12-30","value":54813000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-03-24","value":75081000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-06-16","value":40838000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-09-08","value":32079000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-29","value":14383000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-12-29","value":14383000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-03-23","value":38376000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2014-06-15","value":15304000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-09-07","value":30936000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-28","value":30855000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2014-12-28","value":30855000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-03-22","value":74991000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-06-14","value":25891000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-09-06","value":32506000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2016-01-03","value":133449000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2016-01-03","value":133449000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-03-27","value":178252000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-06-19","value":22305000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-09-11","value":29981000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-01-01","value":42815000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-01-01","value":42815000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-03-26","value":52094000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2017-06-18","value":52243000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2017-09-10","value":61360000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2017-12-31","value":35768000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2017-12-31","value":35768000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2018-03-25","value":44609000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2018-06-17","value":157788000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2018-09-09","value":84600000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-12-30","value":25438000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2018-12-30","value":25438000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2019-03-24","value":83114000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2019-06-16","value":108259000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-09-08","value":66706000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2019-12-29","value":190615000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2019-12-29","value":190615000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-03-22","value":200801000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2020-06-14","value":247952000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2020-09-06","value":330719000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-01-04","value":168821000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-01-04","value":168821000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2021-03-28","value":267719000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-06-20","value":292095000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2021-09-12","value":295352000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-01-03","value":148160000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-01-03","value":148160000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2022-03-27","value":164962000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2022-06-19","value":114353000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2022-09-11","value":114776000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-01-01","value":60356000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-01-01","value":60356000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-03-26","value":154193000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-06-18","value":77020000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2023-09-10","value":80879000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-12-31","value":114098000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-12-31","value":114098000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2024-03-24","value":203894000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2024-06-16","value":283699000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2024-09-08","value":189084000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-12-29","value":186126000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-12-29","value":186126000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2025-03-23","value":304320000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-06-15","value":272859000},"cash@2026Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-09-07","value":139728000},"cash@2026Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-12-28","value":125675000},"cash@FY2026":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-12-28","value":125675000},"cash@2027Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2026-03-22","value":232922000},"cash@2027Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2026-06-14","value":164836000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-01-02","value":305038000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2011-01-02","value":305038000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2011-03-27","value":339039000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-06-19","value":340231000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-09-11","value":288756000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-01-01","value":326843000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2012-01-01","value":326843000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2012-03-25","value":427888000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-06-17","value":254502000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-09-09","value":272127000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2012-12-30","value":306267000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2012-12-30","value":306267000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2013-03-24","value":308557000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2013-06-16","value":302536000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-09-08","value":302410000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2013-12-29","value":351540000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2013-12-29","value":351540000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-03-23","value":353880000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-06-15","value":320980000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-09-07","value":333324000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-12-28","value":428361000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-12-28","value":428361000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-03-22","value":446041000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-06-14","value":404501000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-09-06","value":404432000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2016-01-03","value":602637000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2016-01-03","value":602637000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-03-27","value":626486000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2016-06-19","value":450449000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-09-11","value":472590000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2017-01-01","value":495873000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2017-01-01","value":495873000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-03-26","value":528636000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2017-06-18","value":560903000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-09-10","value":592586000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":579780000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":579780000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-03-25","value":536423000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2018-06-17","value":682914000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2018-09-09","value":605649000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-30","value":566951000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2018-12-30","value":566951000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-03-24","value":590543000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-06-16","value":643447000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2019-09-08","value":605339000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-29","value":787617000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2019-12-29","value":787617000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-03-22","value":794374000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-06-14","value":927109000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2020-09-06","value":956521000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-01-03","value":869384000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-01-03","value":869384000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-03-28","value":925802000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-06-20","value":980850000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2021-09-12","value":1025996000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-01-02","value":860540000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-01-02","value":860540000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-03-27","value":861237000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-06-19","value":845870000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-09-11","value":826398000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-01-01","value":790654000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-01-01","value":790654000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-03-26","value":827739000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-06-18","value":799618000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2023-09-10","value":795632000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":817291000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":817291000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-03-24","value":894466000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-06-16","value":986098000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2024-09-08","value":872257000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2024-12-29","value":905278000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2024-12-29","value":905278000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-03-23","value":1015934000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2025-06-15","value":1007558000},"currentAssets@2026Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-09-07","value":867734000},"currentAssets@2026Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-12-28","value":894201000},"currentAssets@FY2026":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-12-28","value":894201000},"currentAssets@2027Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2026-03-22","value":948993000},"currentAssets@2027Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2026-06-14","value":905419000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2011-01-02","value":460837000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2011-01-02","value":460837000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2011-03-27","value":487429000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2011-06-19","value":486989000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-09-11","value":438225000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-01-01","value":480543000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2012-01-01","value":480543000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-03-25","value":601277000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2012-06-17","value":424619000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2012-09-09","value":440952000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2012-12-30","value":478197000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2012-12-30","value":478197000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2013-03-24","value":476555000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2013-06-16","value":468799000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-09-08","value":468524000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2013-12-29","value":525255000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2013-12-29","value":525255000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-03-23","value":524312000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-06-15","value":495671000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2014-09-07","value":510883000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-12-28","value":596333000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-12-28","value":596333000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-03-22","value":636981000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-06-14","value":597901000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-09-06","value":603196000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2016-01-03","value":799845000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2016-01-03","value":799845000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-03-27","value":820759000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2016-06-19","value":652278000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-09-11","value":676607000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2017-01-01","value":716295000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2017-01-01","value":716295000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-03-26","value":742462000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2017-06-18","value":781797000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2017-09-10","value":816235000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2017-12-31","value":836753000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2017-12-31","value":836753000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-03-25","value":798300000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2018-06-17","value":954565000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2018-09-09","value":912114000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-30","value":907385000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2018-12-30","value":907385000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-03-24","value":1148275000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-06-16","value":1177167000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2019-09-08","value":1160272000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2019-12-29","value":1382092000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2019-12-29","value":1382092000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-03-22","value":1389876000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-06-14","value":1581688000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2020-09-06","value":1620948000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-01-03","value":1567168000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-01-03","value":1567168000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-03-28","value":1662832000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-06-20","value":1721793000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2021-09-12","value":1764356000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-01-02","value":1671816000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-01-02","value":1671816000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-03-27","value":1674022000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-06-19","value":1670630000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2022-09-11","value":1646409000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-01-01","value":1602221000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-01-01","value":1602221000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-03-26","value":1641390000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-06-18","value":1596170000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2023-09-10","value":1619464000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-12-31","value":1674899000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-12-31","value":1674899000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-03-24","value":1744742000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-06-16","value":1856006000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2024-09-08","value":1775066000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-12-29","value":1737013000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2024-12-29","value":1737013000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-03-23","value":1877619000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2025-06-15","value":1811293000},"totalAssets@2026Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-09-07","value":1660277000},"totalAssets@2026Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-12-28","value":1716459000},"totalAssets@FY2026":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-12-28","value":1716459000},"totalAssets@2027Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2026-03-22","value":1844488000},"totalAssets@2027Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2026-06-14","value":1763322000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2017-01-01","value":403698000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2017-01-01","value":403698000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-01-02","value":186126000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2011-01-02","value":186126000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2011-03-27","value":171149000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-06-19","value":172352000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-09-11","value":170576000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-01-01","value":197175000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2012-01-01","value":197175000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2012-03-25","value":369087000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-06-17","value":201596000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-09-09","value":198151000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2012-12-30","value":229498000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2012-12-30","value":229498000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2013-03-24","value":223585000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2013-06-16","value":228812000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-09-08","value":225476000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2013-12-29","value":254611000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2013-12-29","value":254611000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-03-23","value":240404000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-06-15","value":216007000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-09-07","value":220386000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-12-28","value":265608000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-12-28","value":265608000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-03-22","value":275313000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-06-14","value":269213000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-09-06","value":279291000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2016-01-03","value":375983000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2016-01-03","value":375983000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-03-27","value":333726000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2016-06-19","value":356727000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-09-11","value":410517000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-03-26","value":369440000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2017-06-18","value":351512000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-09-10","value":398530000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":398285000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":398285000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-03-25","value":384766000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2018-06-17","value":377415000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2018-09-09","value":376431000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-30","value":379743000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2018-12-30","value":379743000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-03-24","value":412013000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-06-16","value":412906000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2019-09-08","value":421245000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-29","value":453831000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2019-12-29","value":453831000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-03-22","value":452169000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-06-14","value":459868000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2020-09-06","value":488525000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-01-03","value":470819000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-01-03","value":470819000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-03-28","value":501835000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-06-20","value":554354000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2021-09-12","value":596354000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-01-02","value":590741000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-01-02","value":590741000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-03-27","value":594824000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-06-19","value":575449000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-09-11","value":578737000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-01-01","value":536621000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-01-01","value":536621000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-03-26","value":556365000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-06-18","value":547528000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2023-09-10","value":562941000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":547350000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":547350000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-03-24","value":509593000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-06-16","value":507828000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2024-09-08","value":510508000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2024-12-29","value":1612462000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2024-12-29","value":1612462000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-03-23","value":1696760000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2025-06-15","value":1688181000},"currentLiabilities@2026Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-09-07","value":539153000},"currentLiabilities@2026Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-12-28","value":541621000},"currentLiabilities@FY2026":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-12-28","value":541621000},"currentLiabilities@2027Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2026-03-22","value":592000000},"currentLiabilities@2027Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2026-06-14","value":588670000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2011-01-02","value":1671488000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2011-01-02","value":1671488000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-01-01","value":1690282000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2012-01-01","value":1690282000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2012-12-30","value":1813720000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2012-12-30","value":1813720000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2013-12-29","value":1815457000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2013-12-29","value":1815457000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2014-12-28","value":1815798000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2014-12-28","value":1815798000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2016-01-03","value":2600096000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2016-01-03","value":2600096000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2017-01-01","value":2599438000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2017-01-01","value":2599438000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2017-12-31","value":3572137000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2017-12-31","value":3572137000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2018-12-30","value":3947306000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2018-12-30","value":3947306000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2019-12-29","value":4797851000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2019-12-29","value":4797851000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-01-03","value":4867573000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-01-03","value":4867573000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-01-02","value":5881352000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-01-02","value":5881352000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-01-01","value":5791286000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-01-01","value":5791286000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2023-12-31","value":5745266000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2023-12-31","value":5745266000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2024-12-29","value":5699304000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2024-12-29","value":5699304000},"totalLiabilities@2026Q4":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-12-28","value":5617601000},"totalLiabilities@FY2026":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-12-28","value":5617601000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":1655175000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":1658354000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1659181000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":1967004000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":1793729000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":1786483000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":1799927000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":1797590000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":1790699000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":1793268000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":1785353000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":1792625000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":1850559000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":1843556000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":1859145000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":2551038000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":2567032000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":2612753000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":2596153000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":2584868000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":3581579000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":3569164000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":3883770000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":3885872000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":4123440000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":4081453000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":4095921000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":4782066000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":4864594000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":4832479000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":4898912000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":5862363000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":5891869000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":5872664000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":5850939000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":5962954000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":5793163000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":5762736000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":5761006000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":5753072000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":5747131000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":5751704000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":5790307000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":5785920000},"totalLiabilities@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q3"},{"ref":"equity@2026Q3","weight":-1}],"rule":"accounting-identity","value":5622236000},"totalLiabilities@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2027Q1"},{"ref":"equity@2027Q1","weight":-1}],"rule":"accounting-identity","value":5751261000},"totalLiabilities@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2027Q2"},{"ref":"equity@2027Q2","weight":-1}],"rule":"accounting-identity","value":5745753000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2011-01-02","value":1451321000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2011-01-02","value":835000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1452156000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1452156000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2011-03-27","value":829000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#374"}],"rule":"component-sum","value":829000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-01-01","value":1450369000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2012-01-01","value":904000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":1451273000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":1451273000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2012-12-30","value":1536443000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2012-12-30","value":24349000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":1560792000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":1560792000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2011-06-19","value":1450919000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2011-06-19","value":824000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":1451743000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2011-09-11","value":1450668000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2011-09-11","value":894000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":1451562000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2012-03-25","value":1554651000},"#384":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2012-03-25","value":24511000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":1579162000},"#385":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2012-06-17","value":1548570000},"#386":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2012-06-17","value":24538000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":1573108000},"#387":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2012-09-09","value":1542522000},"#388":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2012-09-09","value":24444000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":1566966000},"#389":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2013-03-24","value":1530411000},"#390":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2013-03-24","value":24211000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":1554622000},"#391":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2013-06-16","value":1524420000},"#392":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2013-06-16","value":24153000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":1548573000},"#393":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2013-09-08","value":1518383000},"#394":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2013-09-08","value":24140000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":1542523000},"#395":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2013-12-29","value":1512299000},"#396":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2013-12-29","value":24144000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":1536443000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":1536443000},"#397":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2014-03-23","value":1506256000},"#398":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2014-03-23","value":24155000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":1530411000},"#399":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2014-06-15","value":1523882000},"#400":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2014-06-15","value":538000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":1524420000},"#401":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2014-09-07","value":1523740000},"#402":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2014-09-07","value":549000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":1524289000},"#403":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2014-12-28","value":1500599000},"#404":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2014-12-28","value":565000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":1501164000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":1501164000},"#405":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2015-03-22","value":1527202000},"#406":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2015-03-22","value":234000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":1527436000},"#407":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2015-06-14","value":1527161000},"#408":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2015-06-14","value":237000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":1527398000},"#409":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2015-09-06","value":1527664000},"#410":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2015-09-06","value":256000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":1527920000},"#411":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2016-01-03","value":2181460000},"#412":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2016-01-03","value":59333000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":2240793000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":2240793000},"#413":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2016-03-27","value":2173403000},"#414":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2016-03-27","value":41593000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":2214996000},"#415":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2016-06-19","value":2165177000},"#416":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2016-06-19","value":48870000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":2214047000},"#417":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2016-09-11","value":2156884000},"#418":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2016-09-11","value":73877000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":2230761000},"#419":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2017-01-01","value":2148990000},"#420":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2017-01-01","value":38887000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":2187877000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":2187877000},"#421":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2017-03-26","value":2179258000},"#422":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2017-03-26","value":300000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":2179558000},"#423":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2017-06-18","value":2180518000},"#424":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2017-06-18","value":305000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":2180823000},"#425":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2017-09-10","value":3128048000},"#426":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2017-09-10","value":32313000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":3160361000},"#427":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2017-12-31","value":3121490000},"#428":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2017-12-31","value":32324000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":3153814000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":3153814000},"#429":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-03-25","value":3117193000},"#430":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-03-25","value":32342000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":3149535000},"#431":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2018-06-17","value":3436966000},"#432":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2018-06-17","value":35598000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":3472564000},"#433":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2018-09-09","value":3437632000},"#434":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2018-09-09","value":35847000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":3473479000},"#435":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2018-12-30","value":3495691000},"#436":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2018-12-30","value":35893000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":3531584000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":3531584000},"#437":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-03-24","value":3447819000},"#438":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2019-03-24","value":35909000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":3483728000},"#439":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2019-06-16","value":3414988000},"#440":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2019-06-16","value":35919000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":3450907000},"#441":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2019-09-08","value":3407101000},"#442":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2019-09-08","value":35935000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442"}],"rule":"component-sum","value":3443036000},"#443":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2019-12-29","value":4071055000},"#444":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2019-12-29","value":43394000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":4114449000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444"}],"rule":"component-sum","value":4114449000},"#445":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2020-03-22","value":4061198000},"#446":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2020-03-22","value":43390000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":4104588000},"#447":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2020-06-14","value":4128576000},"#448":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2020-06-14","value":42999000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448"}],"rule":"component-sum","value":4171575000},"#449":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2020-09-06","value":4062175000},"#450":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2020-09-06","value":43662000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":4105837000},"#451":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2021-01-03","value":4116018000},"#452":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2021-01-03","value":2855000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":4118873000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":4118873000},"#453":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2021-03-28","value":4116858000},"#454":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2021-03-28","value":2931000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454"}],"rule":"component-sum","value":4119789000},"#455":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2021-06-20","value":5026765000},"#456":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2021-06-20","value":54769000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#456"}],"rule":"component-sum","value":5081534000},"#457":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2021-09-12","value":5014705000},"#458":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2021-09-12","value":54846000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458"}],"rule":"component-sum","value":5069551000},"#459":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2022-01-02","value":5014638000},"#460":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2022-01-02","value":55588000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":5070226000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460"}],"rule":"component-sum","value":5070226000},"#461":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2022-03-27","value":5002092000},"#462":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2022-03-27","value":55632000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462"}],"rule":"component-sum","value":5057724000},"#463":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2022-06-19","value":4989578000},"#464":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2022-06-19","value":55654000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#464"}],"rule":"component-sum","value":5045232000},"#465":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2022-09-11","value":5097292000},"#466":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2022-09-11","value":55787000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466"}],"rule":"component-sum","value":5153079000},"#467":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2023-01-01","value":4967420000},"#468":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2023-01-01","value":54813000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":5022233000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468"}],"rule":"component-sum","value":5022233000},"#469":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2023-03-26","value":4955228000},"#470":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2023-03-26","value":55228000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470"}],"rule":"component-sum","value":5010456000},"#471":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2023-06-18","value":4944678000},"#472":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2023-06-18","value":55745000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472"}],"rule":"component-sum","value":5000423000},"#473":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2023-09-10","value":4931924000},"#474":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2023-09-10","value":55847000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474"}],"rule":"component-sum","value":4987771000},"#475":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2023-12-31","value":4934062000},"#476":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2023-12-31","value":56366000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":4990428000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476"}],"rule":"component-sum","value":4990428000},"#477":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2024-03-24","value":4973812000},"#478":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2024-03-24","value":4866000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478"}],"rule":"component-sum","value":4978678000},"#479":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2024-06-16","value":4973676000},"#480":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2024-06-16","value":4938000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#480"}],"rule":"component-sum","value":4978614000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2024-09-08","value":4970687000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2024-09-08","value":4946000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":4975633000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2024-12-29","value":3825659000},"#484":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2024-12-29","value":100000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":3825759000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":3825759000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2025-03-23","value":3825995000},"#486":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2025-03-23","value":1149764000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":4975759000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2025-06-15","value":3825847000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2025-06-15","value":1149989000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":4975836000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2025-09-07","value":4810274000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2025-09-07","value":5521000},"totalDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":4815795000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2025-12-28","value":4810683000},"#492":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2025-12-28","value":100000},"totalDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":4810783000},"totalDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":4810783000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2026-03-22","value":4876122000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2026-03-22","value":7411000},"totalDebt@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":4883533000},"#495":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2026-06-14","value":4876221000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2026-06-14","value":7423000},"totalDebt@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":4883644000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2016-01-03","value":-1800251000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2016-01-03","value":-1800251000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2011-01-02","value":-1210651000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2011-01-02","value":-1210651000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2011-03-27","value":-1167746000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2011-06-19","value":-1171365000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2011-09-11","value":-1220956000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2012-01-01","value":-1209739000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2012-01-01","value":-1209739000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2012-03-25","value":-1365727000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2012-06-17","value":-1369110000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2012-09-09","value":-1345531000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2012-12-30","value":-1335523000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2012-12-30","value":-1335523000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2013-03-24","value":-1323372000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2013-06-16","value":-1328791000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2013-09-08","value":-1322175000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2013-12-29","value":-1290202000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2013-12-29","value":-1290202000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2014-03-23","value":-1268956000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2014-06-15","value":-1289682000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2014-09-07","value":-1281742000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2014-12-28","value":-1219465000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2014-12-28","value":-1219465000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2015-03-22","value":-1213578000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2015-06-14","value":-1245655000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2015-09-06","value":-1255949000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2016-03-27","value":-1730279000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2016-06-19","value":-1914754000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2016-09-11","value":-1936146000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2017-01-01","value":-1883143000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2017-01-01","value":-1883143000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2017-03-26","value":-1853691000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2017-06-18","value":-1803071000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2017-09-10","value":-2765344000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":-2735384000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":-2735384000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2018-03-25","value":-2770864000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2018-06-17","value":-2929205000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2018-09-09","value":-2973758000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2018-12-30","value":-3039921000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2018-12-30","value":-3039921000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2019-03-24","value":-2975165000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2019-06-16","value":-2904286000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2019-09-08","value":-2935649000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-12-29","value":-3415759000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-12-29","value":-3415759000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2020-03-22","value":-3392190000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-06-14","value":-3282906000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2020-09-06","value":-3211531000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-01-03","value":-3300405000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-01-03","value":-3300405000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2021-03-28","value":-3236080000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-06-20","value":-4140570000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2021-09-12","value":-4127513000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-01-02","value":-4209536000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-01-02","value":-4209536000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2022-03-27","value":-4198642000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-06-19","value":-4180309000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2022-09-11","value":-4316545000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-01-01","value":-4189065000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-01-01","value":-4189065000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2023-03-26","value":-4151773000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2023-06-18","value":-4166566000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2023-09-10","value":-4141542000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-12-31","value":-4070367000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-12-31","value":-4070367000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2024-03-24","value":-4008330000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2024-06-16","value":-3891125000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2024-09-08","value":-3976638000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-12-29","value":-3962291000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-12-29","value":-3962291000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-03-23","value":-3912688000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2025-06-15","value":-3974627000},"equity@2026Q3":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-09-07","value":-3961959000},"equity@2026Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-12-28","value":-3901142000},"equity@FY2026":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2025-12-28","value":-3901142000},"equity@2027Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2026-03-22","value":-3906773000},"equity@2027Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2026-06-14","value":-3982431000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":101274000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":32379000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-06-20","value":49640000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":32379000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":17261000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":82266000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":32626000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":128325000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":46059000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":128325000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":27809000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-03","end":"2011-06-19","value":44412000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":27809000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":16603000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":85106000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":40694000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":153073000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":67967000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":153073000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":20217000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-02","end":"2012-06-17","value":58110000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":20217000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":37893000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":101252000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":43142000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":176320000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":75068000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":176320000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":47649000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2012-12-31","end":"2013-06-16","value":66840000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":47649000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":19191000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":104575000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":37735000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":193989000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":89414000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":193989000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":292460000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":228099000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2017-01-02","end":"2017-06-18","value":112770000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":115329000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":341261000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":113162000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":341261000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":83676000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-06-17","value":154712000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":83676000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":71036000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":262519000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":107807000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":394171000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":131652000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":394171000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":96998000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2018-12-31","end":"2019-06-16","value":201553000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":96998000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":104555000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":324596000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":123043000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":496950000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":172354000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":496950000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":95358000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2019-12-30","end":"2020-06-14","value":211828000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":95358000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":116470000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":370399000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":158571000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":592794000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":222395000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":592794000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":152851000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-04","end":"2021-06-20","value":295415000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":152851000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":142564000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":484601000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":189186000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":654206000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":169605000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":654206000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":78789000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-03","end":"2022-06-19","value":153415000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":78789000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":74626000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":330154000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":176739000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":475317000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":145163000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":475317000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":114682000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-02","end":"2023-06-18","value":242291000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":114682000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":127609000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":422130000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":179839000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":590864000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":168734000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":590864000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":123464000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-06-16","value":274150000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":123464000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":150686000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":446879000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":172729000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":624897000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":178018000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":624897000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":179076000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-12-30","end":"2025-06-15","value":366860000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":179076000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":187784000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":552256000},"operatingCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":185396000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":792062000},"operatingCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":239806000},"operatingCashFlow@FY2026":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":792062000},"operatingCashFlow@2027Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":161955000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2025-12-29","end":"2026-06-14","value":352603000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":161955000},"operatingCashFlow@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":190648000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":36204000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2013-12-30","end":"2014-06-15","value":60790000},"#551":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":36204000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":24586000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":118885000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":58095000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":192339000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":73454000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":192339000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":84745000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2014-12-29","end":"2015-06-14","value":103594000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":84745000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":18849000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":167308000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":63714000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":291786000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":124478000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":291786000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":17148000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2016-01-04","end":"2016-06-19","value":69453000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":17148000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":52305000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":162617000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":93164000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":287273000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":124656000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":76628000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2017-01-02","end":"2017-06-18","value":115086000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":76628000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":38458000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":22870000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":22870000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":16282000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-06-20","value":11058000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":5224000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":5224000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":25421000},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":9139000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":9139000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":25421000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":3870000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":3870000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-03","end":"2011-06-19","value":8384000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":4514000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":4514000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":13100000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":4716000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":4716000},"#575":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":24349000},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":11249000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":11249000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":24349000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":3634000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":3634000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-02","end":"2012-06-17","value":8025000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":4391000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":4391000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":14301000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":6276000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":6276000},"#582":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":29267000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":14966000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":14966000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":29267000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":5086000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":5086000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-12-31","end":"2013-06-16","value":11587000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":6501000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":6501000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":20286000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":8699000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":8699000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":40387000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":20101000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":20101000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":40387000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":6561000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":6561000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-12-30","end":"2014-06-15","value":18948000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":12387000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":12387000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":30983000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":12035000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":12035000},"#596":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":70093000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":39110000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":39110000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":70093000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":7600000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":7600000},"#599":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2014-12-29","end":"2015-06-14","value":20238000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":12638000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":12638000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":33834000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":13596000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":13596000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":63282000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":29448000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":29448000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":63282000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":10486000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":10486000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2016-01-04","end":"2016-06-19","value":25045000},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":14559000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":14559000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":38254000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":13209000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":13209000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":58555000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":20301000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":20301000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":58555000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":12444000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":12444000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2017-01-02","end":"2017-06-18","value":25230000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":12786000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":12786000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":38897000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":13667000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":13667000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":90011000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":51114000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":51114000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":90011000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":13647000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":13647000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-06-17","value":37290000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":23643000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":23643000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":65074000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":27784000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":27784000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":119888000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":54814000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":54814000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":119888000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":12222000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":12222000},"#627":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2018-12-31","end":"2019-06-16","value":25708000},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":13486000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":13486000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":42676000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#627","weight":-1}],"rule":"quarter-from-ytd","value":16968000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":16968000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":85565000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":42889000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":42889000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":85565000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":17467000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":17467000},"#634":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2019-12-30","end":"2020-06-14","value":33732000},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":16265000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":16265000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":51163000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":17431000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":17431000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":88768000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":37605000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":37605000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":88768000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":16561000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":16561000},"#641":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-04","end":"2021-06-20","value":33163000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":16602000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":16602000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":50652000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":17489000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":17489000},"#645":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":94172000},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":43520000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":43520000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":94172000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":12454000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"}],"rule":"component-sum","value":12454000},"#648":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-03","end":"2022-06-19","value":32664000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":20210000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":20210000},"#650":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":50508000},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":17844000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":17844000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":87234000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":36726000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":36726000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":87234000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":19031000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":19031000},"#655":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-02","end":"2023-06-18","value":37980000},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":18949000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":18949000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":59271000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":21291000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":21291000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":105396000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":46125000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":46125000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":105396000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":20181000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":20181000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2024-01-01","end":"2024-06-16","value":43683000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":23502000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":23502000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":70801000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":27118000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":27118000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":112885000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":42084000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":42084000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":112885000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":14745000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":14745000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2024-12-30","end":"2025-06-15","value":35231000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":20486000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":20486000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":56667000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":21436000},"capex@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":21436000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":120558000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":63891000},"capex@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":63891000},"capex@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":120558000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":15043000},"capex@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":15043000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2025-12-29","end":"2026-06-14","value":39008000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":23965000},"capex@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":23965000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2010-01-04","end":"2010-03-28","value":5503000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2010-03-29","end":"2010-06-20","value":5491000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2010-06-21","end":"2010-09-12","value":5431000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2011-01-03","end":"2011-03-27","value":5606000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2011-03-28","end":"2011-06-19","value":5462000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2011-06-20","end":"2011-09-11","value":6010000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2012-01-02","end":"2012-03-25","value":5216000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-03-26","end":"2012-06-17","value":5225000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2012-06-18","end":"2012-09-09","value":5412000},"#678":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":23171000},"#679":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2012-01-02","end":"2012-09-09","value":15852000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":7319000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2012-01-02","end":"2012-12-30","value":23171000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":24064000},"#680":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":24052000},"#681":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2010-01-04","end":"2010-09-12","value":16425000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":7627000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":24052000},"#682":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":24042000},"#683":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2011-01-03","end":"2011-09-11","value":17078000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":6964000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":24042000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2012-12-31","end":"2013-03-24","value":5631000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2013-03-25","end":"2013-06-16","value":5776000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2013-06-17","end":"2013-09-08","value":6072000},"#684":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":25783000},"#685":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2012-12-31","end":"2013-09-08","value":17480000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":8303000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2012-12-31","end":"2013-12-29","value":25783000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2013-12-30","end":"2014-03-23","value":6421000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2014-03-24","end":"2014-06-15","value":6656000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2014-06-16","end":"2014-09-07","value":6947000},"#686":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":35788000},"#687":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2013-12-30","end":"2014-09-07","value":20024000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":15764000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":35788000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2014-12-29","end":"2015-03-22","value":7347000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2015-03-23","end":"2015-06-14","value":7681000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2015-06-15","end":"2015-09-06","value":7667000},"#688":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":32434000},"#689":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2014-12-29","end":"2015-09-06","value":22695000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":9739000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2014-12-29","end":"2016-01-03","value":32434000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2016-01-04","end":"2016-03-27","value":8221000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2016-03-28","end":"2016-06-19","value":8535000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2016-06-20","end":"2016-09-11","value":8704000},"#690":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":38140000},"#691":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2016-01-04","end":"2016-09-11","value":25460000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":12680000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2016-01-04","end":"2017-01-01","value":38140000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2017-01-02","end":"2017-03-26","value":9498000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2017-03-27","end":"2017-06-18","value":10275000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2017-06-19","end":"2017-09-10","value":10281000},"#692":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":44369000},"#693":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2017-01-02","end":"2017-09-10","value":30054000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":14315000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2017-01-02","end":"2017-12-31","value":44369000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-25","value":11069000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2018-03-26","end":"2018-06-17","value":12240000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2018-06-18","end":"2018-09-09","value":12460000},"#694":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":53665000},"#695":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-09-09","value":35770000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":17895000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2018-01-01","end":"2018-12-30","value":53665000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2018-12-31","end":"2019-03-24","value":13790000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2019-03-25","end":"2019-06-16","value":14060000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2019-06-17","end":"2019-09-08","value":13132000},"#696":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":59930000},"#697":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2018-12-31","end":"2019-09-08","value":40982000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":18948000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2018-12-31","end":"2019-12-29","value":59930000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2019-12-30","end":"2020-03-22","value":14032000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2020-03-23","end":"2020-06-14","value":14757000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2020-06-15","end":"2020-09-06","value":15327000},"#698":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":65038000},"#699":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2019-12-30","end":"2020-09-06","value":44116000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":20922000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":65038000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2021-01-04","end":"2021-03-28","value":16465000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2021-03-29","end":"2021-06-20","value":17176000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2021-06-21","end":"2021-09-12","value":16578000},"#700":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":72923000},"#701":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2021-01-04","end":"2021-09-12","value":50219000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":22704000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":72923000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2022-01-03","end":"2022-03-27","value":18976000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2022-03-28","end":"2022-06-19","value":18117000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":18933000},"#702":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":80251000},"#703":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":56026000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":24225000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":80251000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":18170000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":18561000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":18268000},"#704":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":80640000},"#705":{"kind":"filed","concept":"DepreciationAndAmortization","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":54999000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":25641000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":80640000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":19869000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":20349000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":20756000},"#706":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":87732000},"#707":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":60974000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":26758000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":87732000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":20362000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":20351000},"depreciationAndAmortization@2026Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":20415000},"#708":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":88827000},"#709":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":61128000},"depreciationAndAmortization@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":27699000},"depreciationAndAmortization@FY2026":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":88827000},"depreciationAndAmortization@2027Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":20434000},"#710":{"kind":"filed","concept":"DepreciationAndAmortization","filing":34,"unit":"USD","start":"2025-12-29","end":"2026-06-14","value":40781000},"#711":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":20434000},"depreciationAndAmortization@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":20347000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2008-12-29","end":"2010-01-03","value":57827697},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-03-29","end":"2010-06-20","value":60760689},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-06-21","end":"2010-09-12","value":60688791},"#712":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2010-01-04","end":"2011-01-02","value":60815898},"#713":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-04","end":"2010-09-12","value":60455942},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#712","weight":4},{"ref":"#713","weight":-3}],"rule":"unaverage-quarter","value":61895766},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2010-01-04","end":"2011-01-02","value":60815898},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-01-03","end":"2011-03-27","value":62340128},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2011-03-28","end":"2011-06-19","value":63226096},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-06-20","end":"2011-09-11","value":61833635},"#714":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-03","end":"2012-01-01","value":61653519},"#715":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-01-03","end":"2011-09-11","value":62577561},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714","weight":4},{"ref":"#715","weight":-3}],"rule":"unaverage-quarter","value":58881393},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2011-01-03","end":"2012-01-01","value":61653519},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2012-01-02","end":"2012-03-25","value":59660962},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-03-26","end":"2012-06-17","value":59449449},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-06-18","end":"2012-09-09","value":58519573},"#716":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-01-02","end":"2012-12-30","value":58997476},"#717":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-01-02","end":"2012-09-09","value":59240919},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716","weight":4},{"ref":"#717","weight":-3}],"rule":"unaverage-quarter","value":58267147},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2012-01-02","end":"2012-12-30","value":58997476},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-12-31","end":"2013-03-24","value":58224408},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2013-03-25","end":"2013-06-16","value":57960232},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2013-06-17","end":"2013-09-08","value":57345677},"#718":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2012-12-31","end":"2013-12-29","value":57720998},"#719":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-12-31","end":"2013-09-08","value":57831660},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718","weight":4},{"ref":"#719","weight":-3}],"rule":"unaverage-quarter","value":57389012},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2012-12-31","end":"2013-12-29","value":57720998},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-12-30","end":"2014-03-23","value":57372471},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-03-24","end":"2014-06-15","value":57124457},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-06-16","end":"2014-09-07","value":56610608},"#720":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2013-12-30","end":"2014-12-28","value":56931226},"#721":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-12-30","end":"2014-09-07","value":57030669},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#720","weight":4},{"ref":"#721","weight":-3}],"rule":"unaverage-quarter","value":56632897},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2013-12-30","end":"2014-12-28","value":56931226},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-12-29","end":"2015-03-22","value":57013552},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2015-03-23","end":"2015-06-14","value":56628237},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2015-06-15","end":"2015-09-06","value":56115670},"#722":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2014-12-29","end":"2016-01-03","value":55532955},"#723":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-12-29","end":"2015-09-06","value":56584913},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722","weight":4},{"ref":"#723","weight":-3}],"rule":"unaverage-quarter","value":52377081},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2014-12-29","end":"2016-01-03","value":55532955},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-01-04","end":"2016-03-27","value":51230604},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2016-03-28","end":"2016-06-19","value":50459754},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-06-20","end":"2016-09-11","value":49242182},"#724":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-01-04","end":"2017-01-01","value":49923859},"#725":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-01-04","end":"2016-09-11","value":50309217},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#724","weight":4},{"ref":"#725","weight":-3}],"rule":"unaverage-quarter","value":48767785},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2016-01-04","end":"2017-01-01","value":49923859},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-02","end":"2017-03-26","value":49706023},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2017-03-27","end":"2017-06-18","value":49776821},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-06-19","end":"2017-09-10","value":47715788},"#726":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2017-01-02","end":"2017-12-31","value":47677834},"#727":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-01-02","end":"2017-09-10","value":49066610},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726","weight":4},{"ref":"#727","weight":-3}],"rule":"unaverage-quarter","value":43511506},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2017-01-02","end":"2017-12-31","value":47677834},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-03-25","value":44377509},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-03-26","end":"2018-06-17","value":43582996},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-06-18","end":"2018-09-09","value":43067191},"#728":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2018-01-01","end":"2018-12-30","value":43331278},"#729":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-01-01","end":"2018-09-09","value":43675627},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#728","weight":4},{"ref":"#729","weight":-3}],"rule":"unaverage-quarter","value":42298231},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2018-01-01","end":"2018-12-30","value":43331278},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2018-12-31","end":"2019-03-24","value":42202429},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-03-25","end":"2019-06-16","value":42236507},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2019-06-17","end":"2019-09-08","value":42040291},"#730":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-12-31","end":"2019-12-29","value":41923062},"#731":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2018-12-31","end":"2019-09-08","value":42158447},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730","weight":4},{"ref":"#731","weight":-3}],"rule":"unaverage-quarter","value":41216907},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-12-31","end":"2019-12-29","value":41923062},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2019-12-30","end":"2020-03-22","value":39633404},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-03-23","end":"2020-06-14","value":39746479},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-06-15","end":"2020-09-06","value":39791805},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325","weight":4},{"ref":"#328","weight":-3}],"rule":"unaverage-quarter","value":39390297},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-12-30","end":"2021-01-03","value":39640791},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-04","end":"2021-03-28","value":39208383},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-03-29","end":"2021-06-20","value":38122515},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-06-21","end":"2021-09-12","value":37130209},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333","weight":4},{"ref":"#336","weight":-3}],"rule":"unaverage-quarter","value":36331877},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2021-01-04","end":"2022-01-02","value":37691351},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-03","end":"2022-03-27","value":36435038},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-03-28","end":"2022-06-19","value":36296277},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2022-06-20","end":"2022-09-11","value":36062316},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341","weight":4},{"ref":"#344","weight":-3}],"rule":"unaverage-quarter","value":35577262},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-03","end":"2023-01-01","value":36093754},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-02","end":"2023-03-26","value":35708938},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-03-27","end":"2023-06-18","value":35492423},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2023-06-19","end":"2023-09-10","value":35357043},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#349","weight":4},{"ref":"#352","weight":-3}],"rule":"unaverage-quarter","value":35055950},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2023-01-02","end":"2023-12-31","value":35401313},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-01-01","end":"2024-03-24","value":35154232},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2024-03-25","end":"2024-06-16","value":35224080},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2024-06-17","end":"2024-09-08","value":35039408},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#357","weight":4},{"ref":"#360","weight":-3}],"rule":"unaverage-quarter","value":34528740},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-01-01","end":"2024-12-29","value":34991484},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2024-12-30","end":"2025-03-23","value":34553820},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2025-03-24","end":"2025-06-15","value":34401016},"dilutedShares@2026Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-06-16","end":"2025-09-07","value":34146418},"dilutedShares@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365","weight":4},{"ref":"#368","weight":-3}],"rule":"unaverage-quarter","value":33851396},"dilutedShares@FY2026":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-12-30","end":"2025-12-28","value":34237646},"dilutedShares@2027Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2025-12-29","end":"2026-03-22","value":33815028},"dilutedShares@2027Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2026-03-23","end":"2026-06-14","value":33318244},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2011-01-02","value":60139061},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2011-01-02","value":60139061},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2011-06-19","value":60722611},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2011-09-11","value":58245320},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2012-01-01","value":57741208},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2012-01-01","value":57741208},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2012-03-25","value":57899348},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2012-06-17","value":56823368},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-09-09","value":56846578},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2012-12-30","value":56313249},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2012-12-30","value":56313249},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2013-12-29","value":55768672},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2013-12-29","value":55768672},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2014-12-28","value":55553149},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2014-12-28","value":55553149},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2016-01-03","value":49838221},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2016-01-03","value":49838221},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2017-01-01","value":48100143},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2017-01-01","value":48100143},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2017-12-31","value":42898329},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2017-12-31","value":42898329},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-30","value":40977561},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2018-12-30","value":40977561},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2019-12-29","value":38934009},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2019-12-29","value":38934009},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-01-03","value":38868350},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-01-03","value":38868350},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-01-02","value":36138273},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-01-02","value":36138273},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-01-01","value":35419718},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-01-01","value":35419718},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2023-12-31","value":34726182},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2023-12-31","value":34726182},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2024-12-29","value":34281927},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2024-12-29","value":34281927},"sharesOutstanding@2026Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-12-28","value":33627992},"sharesOutstanding@FY2026":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-12-28","value":33627992},"#732":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":2200000},"#733":{"kind":"filed","concept":"AdvertisingExpense","filing":1,"unit":"USD","start":"2011-01-03","end":"2012-01-01","value":28500000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#143"},{"ref":"#732","weight":-1},{"ref":"#733"}],"rule":"component-sum","value":1419348000},"#734":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":2,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":1700000},"#735":{"kind":"filed","concept":"AdvertisingExpense","filing":5,"unit":"USD","start":"2013-12-30","end":"2014-12-28","value":29000000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#164"},{"ref":"#734","weight":-1},{"ref":"#735"}],"rule":"component-sum","value":1675772000},"#736":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":0},"#737":{"kind":"filed","concept":"AdvertisingExpense","filing":17,"unit":"USD","start":"2019-12-30","end":"2021-01-03","value":462238000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#201"},{"ref":"#736","weight":-1},{"ref":"#737"}],"rule":"component-sum","value":3391769000},"#738":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":0},"#739":{"kind":"filed","concept":"AdvertisingExpense","filing":21,"unit":"USD","start":"2021-01-04","end":"2022-01-02","value":479501000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#207"},{"ref":"#738","weight":-1},{"ref":"#739"}],"rule":"component-sum","value":3576965000},"#740":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":686746000},"#741":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":0},"#742":{"kind":"filed","concept":"AdvertisingExpense","filing":24,"unit":"USD","start":"2022-06-20","end":"2022-09-11","value":114193000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#212"},{"ref":"#741","weight":-1},{"ref":"#742"}],"rule":"component-sum","value":892144000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":880364000},"#744":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":21173000},"#745":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":0},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":21173000},"#747":{"kind":"filed","concept":"AdvertisingExpense","filing":25,"unit":"USD","start":"2022-01-03","end":"2023-01-01","value":485330000},"#748":{"kind":"filed","concept":"AdvertisingExpense","filing":24,"unit":"USD","start":"2022-01-03","end":"2022-09-11","value":331863000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":153467000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#215"},{"ref":"#746","weight":-1},{"ref":"#749"}],"rule":"component-sum","value":1143413000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#213"},{"ref":"#744","weight":-1},{"ref":"#747"}],"rule":"component-sum","value":3769233000},"#750":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":638851000},"#751":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":-149000},"#752":{"kind":"filed","concept":"AdvertisingExpense","filing":26,"unit":"USD","start":"2023-01-02","end":"2023-03-26","value":112726000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#216"},{"ref":"#751","weight":-1},{"ref":"#752"}],"rule":"component-sum","value":846915000},"#753":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":619971000},"#754":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":0},"#755":{"kind":"filed","concept":"AdvertisingExpense","filing":27,"unit":"USD","start":"2023-03-27","end":"2023-06-18","value":111459000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#217"},{"ref":"#754","weight":-1},{"ref":"#755"}],"rule":"component-sum","value":829224000},"#756":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":629192000},"#757":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":0},"#758":{"kind":"filed","concept":"AdvertisingExpense","filing":28,"unit":"USD","start":"2023-06-19","end":"2023-09-10","value":111534000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#756"},{"ref":"#218"},{"ref":"#757","weight":-1},{"ref":"#758"}],"rule":"component-sum","value":837929000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":863927000},"#760":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":-149000},"#761":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":-149000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#761","weight":-1}],"rule":"quarter-from-ytd","value":0},"#763":{"kind":"filed","concept":"AdvertisingExpense","filing":29,"unit":"USD","start":"2023-01-02","end":"2023-12-31","value":473195000},"#764":{"kind":"filed","concept":"AdvertisingExpense","filing":28,"unit":"USD","start":"2023-01-02","end":"2023-09-10","value":335719000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":137476000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#221"},{"ref":"#762","weight":-1},{"ref":"#765"}],"rule":"component-sum","value":1145771000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#219"},{"ref":"#760","weight":-1},{"ref":"#763"}],"rule":"component-sum","value":3659839000},"#766":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":662777000},"#767":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":-133000},"#768":{"kind":"filed","concept":"AdvertisingExpense","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-03-24","value":110300000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#766"},{"ref":"#222"},{"ref":"#767","weight":-1},{"ref":"#768"}],"rule":"component-sum","value":874234000},"#769":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":660705000},"#770":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":-25000},"#771":{"kind":"filed","concept":"AdvertisingExpense","filing":31,"unit":"USD","start":"2024-03-25","end":"2024-06-16","value":124956000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#223"},{"ref":"#770","weight":-1},{"ref":"#771"}],"rule":"component-sum","value":901633000},"#772":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":656372000},"#773":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":0},"#774":{"kind":"filed","concept":"AdvertisingExpense","filing":32,"unit":"USD","start":"2024-06-17","end":"2024-09-08","value":120925000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#224"},{"ref":"#773","weight":-1},{"ref":"#774"}],"rule":"component-sum","value":881288000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":878060000},"#776":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":-158000},"#777":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":-158000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":0},"#779":{"kind":"filed","concept":"AdvertisingExpense","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-12-29","value":509853000},"#780":{"kind":"filed","concept":"AdvertisingExpense","filing":32,"unit":"USD","start":"2024-01-01","end":"2024-09-08","value":356181000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":153672000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#775"},{"ref":"#227"},{"ref":"#778","weight":-1},{"ref":"#781"}],"rule":"component-sum","value":1170262000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#225"},{"ref":"#776","weight":-1},{"ref":"#779"}],"rule":"component-sum","value":3827417000},"#782":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":668909000},"#783":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":0},"#784":{"kind":"filed","concept":"AdvertisingExpense","filing":33,"unit":"USD","start":"2024-12-30","end":"2025-03-23","value":123975000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#228"},{"ref":"#783","weight":-1},{"ref":"#784"}],"rule":"component-sum","value":901961000},"#785":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":684174000},"#786":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":0},"#787":{"kind":"filed","concept":"AdvertisingExpense","filing":34,"unit":"USD","start":"2025-03-24","end":"2025-06-15","value":132201000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#229"},{"ref":"#786","weight":-1},{"ref":"#787"}],"rule":"component-sum","value":923983000},"#788":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":687152000},"#789":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":0},"#790":{"kind":"filed","concept":"AdvertisingExpense","filing":32,"unit":"USD","start":"2025-06-16","end":"2025-09-07","value":131642000},"totalCosts@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#230"},{"ref":"#789","weight":-1},{"ref":"#790"}],"rule":"component-sum","value":923886000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":926199000},"#792":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":4028000},"#793":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":3883000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#792"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":145000},"#795":{"kind":"filed","concept":"AdvertisingExpense","filing":29,"unit":"USD","start":"2024-12-30","end":"2025-12-28","value":559494000},"#796":{"kind":"filed","concept":"AdvertisingExpense","filing":32,"unit":"USD","start":"2024-12-30","end":"2025-09-07","value":387818000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":171676000},"totalCosts@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#233"},{"ref":"#794","weight":-1},{"ref":"#797"}],"rule":"component-sum","value":1240073000},"totalCosts@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#231"},{"ref":"#792","weight":-1},{"ref":"#795"}],"rule":"component-sum","value":3986020000},"#798":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":686082000},"#799":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":34,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":7800000},"#800":{"kind":"filed","concept":"AdvertisingExpense","filing":33,"unit":"USD","start":"2025-12-29","end":"2026-03-22","value":130529000},"totalCosts@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#798"},{"ref":"#234"},{"ref":"#799","weight":-1},{"ref":"#800"}],"rule":"component-sum","value":920217000},"#801":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":716199000},"#802":{"kind":"filed","concept":"GainLossOnSaleOfOtherAssets","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":0},"#803":{"kind":"filed","concept":"AdvertisingExpense","filing":34,"unit":"USD","start":"2026-03-23","end":"2026-06-14","value":134903000},"totalCosts@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#235"},{"ref":"#802","weight":-1},{"ref":"#803"}],"rule":"component-sum","value":966475000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":23939000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":324074000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-3870000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":28.676776656919827},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":16.730303762211385},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.966077916471816},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.9809581125218376},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-91755000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":65192000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":12089000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":322887000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-4514000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":28.756692723149225},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":16.118649219474555},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.559063525340774},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.974047298551801},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":1373104000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":62120000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":35978000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":320472000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-4716000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":27.465282760160076},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.841918974506147},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.870176389619639},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.6928290029077948},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":1419482000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":55914000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":56718000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":425615000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-11249000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":28.8704688409321},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":15.173553257810694},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":6.160662324513501},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.657629009762901},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":1400981000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":76215000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":128724000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-24349000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":28.47827100102712},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":15.684910903266145},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.3770394863069875},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.657629009762901},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":1400981000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":259441000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":16583000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":317692000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-3634000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":29.810940047375496},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":17.39398367599529},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.393318026870383},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.1593147415108092},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":1364432000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":67049000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":33502000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":310346000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-4391000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":30.47053631249269},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":17.488381491210344},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":7.469611085705778},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.2624357626143377},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1562358000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":65830000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":36866000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":316459000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-6276000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":29.466748836877144},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.297738291406247},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":6.870558113823375},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.3733314492483006},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1532416000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":61652000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":60102000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":451612000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-14966000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":29.77387237307074},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.31406223651953},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":6.963574606551271},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.3345083617286426},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1505979000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":88103000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":147053000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1396108000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-29267000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":29.869301178058898},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":16.821046222114717},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":6.696221906187833},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.3345083617286426},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1505979000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":282635000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":78404000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1214548000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-22870000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":27.561274221773047},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":13.49724405775549},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.679541500095794},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":246467000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":323590000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":28.335139361531862},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":15.097433690778237},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":6.433221123445744},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":63715000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":307856000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":27.686152232998996},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.05194464756281},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":6.24301541093528},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":56090000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":27402000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":299164000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-5224000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":27.10312388453257},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":13.881884233191705},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":4.778518544106302},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":49229000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":36920000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":412582000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-9139000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":28.357188990978603},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":14.040044169427258},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.0363564389441},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.638879038930617},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":1404211000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":66720000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":102904000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":1343192000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-25421000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":27.9197068675544},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.49505822798992},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.596622050883128},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.638879038930617},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":1404211000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":235755000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":42563000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":342092000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-5086000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":31.082546926968966},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":18.08475229696109},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":8.242001642653436},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.3800433839479394},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":1479541000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":75567000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":12690000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":340168000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6501000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":30.43098096901275},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.83560260767278},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.036057187162598},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.322203380941559},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":1507735000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":73871000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":29036000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":337274000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-8699000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":29.85620591510952},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":16.526667491647075},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.581239945551293},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.3412070464262271},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":1510444000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":66800000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":69313000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":468877000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-20101000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":30.455902158161635},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":17.23952293454912},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":7.883370664746262},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.3806944711736728},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1522060000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":97733000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":153602000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":1488412000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-40387000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":30.46093629922601},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":17.412440080944478},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":7.933812852238596},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.3806944711736728},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1522060000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":313971000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":29643000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":369677000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-6561000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":30.195305958770703},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":18.546794990437412},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.917885125547535},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.4720220961381674},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1492035000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":84206000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":12199000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":369100000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-12387000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":29.890357254646887},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":18.06208279037346},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.538326122234235},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.4859703620715996},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1509116000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":81390000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":46060000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":369627000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-12035000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":29.897798319628816},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":17.22940291288225},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":7.975940954121209},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.5124554191282569},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1493353000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":76963000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":34344000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":540068000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-39110000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":29.483630142312776},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":16.00155533089665},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.4707208958705955},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.6127563928797326},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1470309000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":102945000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":122246000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-70093000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":29.83028167354036},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":17.321460724142895},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.15449438343131},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.6127563928797326},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1470309000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":345504000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":77145000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":407774000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-7600000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":31.28636507598197},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":18.774488224736917},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.220420415635015},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.620123277869189},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1452445000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":94335000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":6211000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":396391000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-12638000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":31.24542079562525},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":18.87573625420059},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.395606419686384},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.5025314527901699},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1501507000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":92288000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":50118000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":404153000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-13596000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":29.287223331737835},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":16.617219865647744},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.805304768349646},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.4480667117809023},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1495414000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":80607000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":95030000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":602771000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-29448000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":31.225621742538618},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":18.674470407443238},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":8.46740953313824},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.6028304471212793},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":2107344000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":138522000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":228504000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":1811089000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-63282000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":30.819867829325865},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":18.291625461081477},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.697792222791682},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.6028304471212793},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":2107344000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":405752000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":6662000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":440463000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-10486000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":31.013307367737745},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":18.307970510502155},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":8.429730606945798},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.8772466035010758},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":2036744000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":98988000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":37746000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":443640000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-14559000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":31.39505354066295},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":18.946324137968833},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":9.000056637452705},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.2627275199241998},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":2191742000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":103898000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":79955000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":465766000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-13209000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":30.68820509743646},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":17.807498804433568},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.33490683405185},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.1512068927717976},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":2200780000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":100994000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":104355000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":668718000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-20301000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":31.086541336408622},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.3927950356038},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":8.87611586031839},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.2283266203944532},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":2145062000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":150846000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":233905000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2018586000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-58555000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":31.047573674648998},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.36272985665454},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.68217944632189},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.2283266203944532},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":2145062000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":454727000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":64184000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":508183000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-12444000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":31.049458761936954},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.58872795838627},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":10.007577493083335},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.4309116500649632},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":2127464000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":116145000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":25672000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":515744000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-12786000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":30.677955046920907},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.95498328855206},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":10.458137067280083},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.5956866337422335},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":2128580000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":113143000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":101662000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":526562000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-13667000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":30.836707362167164},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.190236187197232},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.757663421591506},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.4869294657867664},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":3099001000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":117692000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":62048000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":716258000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-51114000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":31.502990996164932},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.657793695857247},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":10.46843049256934},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.4556912763473393},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3118046000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":175714000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":251250000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2266747000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-90011000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":31.061604122556158},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":18.6956931885068},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.967973216441013},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.4556912763473393},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3118046000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":522694000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":70029000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":651895000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-13647000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":38.181318128629655},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.995279937761897},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":11.310196072938778},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.3941538493525936},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":3104926000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":133956000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":47393000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":653251000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-23643000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":37.66762980564437},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.184968873332682},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.931793337404862},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.8094511346925797},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":3314776000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":127324000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":80023000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":653533000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-27784000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":37.568975717748245},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.84960526232084},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.699585859421221},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.6089243447006225},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":3388879000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":133224000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":76838000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":902499000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-54814000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":38.25354507524477},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.6001469317599},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":10.31682738290509},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.4929860458257296},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":3506146000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":180519000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":274283000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":2861178000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-119888000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":37.94726099205125},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.653397874138438},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":10.544305969325348},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.4929860458257296},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":3506146000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":575023000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":84776000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":692459000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-12222000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":38.55302208351327},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.16630999218865},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":11.083026401886208},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.4333115702659867},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":3400614000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":144197000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":91069000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":672724000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-13486000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":39.01585295085179},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":17.1161847453388},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.379207956168138},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.558337733043356},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":3342648000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":139845000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":106075000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":677783000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-16968000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":38.52904197307057},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":17.425305672919013},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.52287247262467},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.4370235848496717},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":3376330000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":143997000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":129465000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":946401000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-42889000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":38.88270720614212},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":17.72944281402562},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.242384939566325},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.735485235693463},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":3923834000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":205416000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":411385000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":2989367000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-85565000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":38.756192014201496},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.392824199576985},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.073059550002293},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.735485235693463},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":3923834000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":633455000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":77891000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":717268000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-17467000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":38.95959464071781},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":17.848315546179023},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.927582344330903},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.7568077422379687},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":3903787000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":156766000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":100205000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":756440000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-16265000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":38.813268798714816},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.780316361656176},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.898373192844092},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.0160328616037644},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":3923623000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":164223000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":141140000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":805538000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-17431000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":37.405589845812685},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.759100524015754},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":10.243572772674712},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.9579775855892738},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3775118000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":162378000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":184790000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":1112523000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-37605000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.45724759632219},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":17.989822839564873},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":11.197161658804909},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.8465355051516612},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":3950052000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":243929000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":504026000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-88768000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":38.72562151313046},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":17.623744629817136},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.932158339305937},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.8465355051516612},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":3950052000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":727296000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":136290000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":797160000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-16561000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":39.56000723799378},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.962933745926087},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.971255405622458},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.8448334611974055},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3852070000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":189060000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":125962000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":841570000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-16602000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":39.48678511378517},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":18.489799239107697},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.295124710403769},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.7693567648109332},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":4789439000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":190970000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":171697000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":817710000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-17489000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":38.597581138087556},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":18.06430926161585},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.064449543582601},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.7204479218719082},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":4774199000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":180328000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":126085000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":1120525000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-43520000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":37.68583240334928},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":16.57875556594524},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":11.590492349314665},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.456712840314114},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":4922066000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":257153000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":560034000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-94172000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":38.74449123359419},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.910057275335394},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.715017282201915},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.456712840314114},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":4922066000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":817511000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":66335000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":846608000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-12454000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":36.45595258463391},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":16.27267593598965},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.996102453743218},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.447885424932417},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":4892762000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":164590000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":54416000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":887068000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-20210000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":36.26281705849329},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":16.72146168448209},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.622111526480921},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.4699304369283812},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":4930879000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":178333000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":158895000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-17844000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":35.733803982047476},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.512508001152916},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.405238275269607},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.4279335864131721},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":5038303000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":177285000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":108437000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-36726000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":36.765953351132104},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.871890512422148},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":11.37038321945137},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.4733936987184624},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":4961877000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":250879000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":388083000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-87234000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":36.335653287807034},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.92524262985772},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.967979955734405},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.4733936987184624},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":4961877000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":771087000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":95651000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-19031000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":37.63644599071846},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":17.325590249102397},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.227470182487666},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.487762529993799},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":4856263000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":179874000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":108660000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-18949000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":39.49300574745737},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":19.07064717209287},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.67510420865349},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.4604148098362093},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":4923403000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":182976000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":158548000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-21291000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":38.75648384550318},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":18.43869876314168},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.374304650458797},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.4133488234113345},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":4906892000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":220370000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":122609000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-46125000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":38.4216506102759},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.332582546194793},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.211342778045463},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.493178039645565},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":4876330000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":265695000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":485468000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-105396000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.56394152912092},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":18.295456625703952},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.589116118872392},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.493178039645565},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":4876330000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":848915000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":103283000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-20181000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":38.89468186423785},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":19.399214675373646},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.600456185284244},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.755255664814862},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":4774784000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":195453000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":127184000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-23502000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":39.812031308074076},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":17.864313459702515},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.933710837578435},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.9417952535110312},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":4694915000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":211720000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":145611000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-27118000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":39.23151060207255},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":18.408249461401937},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.602575271798756},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.7086059376150815},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":4786549000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":229342000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":135934000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-42084000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":39.18889906185549},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":18.952098255159243},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.73504793221757},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.5614259436811534},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":3639633000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":281570000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":512012000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-112885000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":39.276213577380325},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":18.676610822332748},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.412204955957995},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.5614259436811534},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":3639633000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":918085000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":164331000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-14745000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":39.84934211946161},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.89248383174948},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.457146043005027},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.5987493811735307},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":4671439000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":238067000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":167298000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-20486000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":40.25432609348693},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":19.65202629538294},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":11.447555940562934},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.5968305531219698},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":4702977000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":212899000},"freeCashFlow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q3"},{"ref":"capex@2026Q3","weight":-1}],"value":163960000},"capexOutflow@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q3","weight":-1}],"value":-21436000},"grossMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":40.094189114026015},"operatingMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":19.45575360881005},"netMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":12.145810049047386},"currentRatio@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q3"},{"ref":"currentLiabilities@2026Q3"}],"value":1.6094392500830006},"netDebt@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"cash@2026Q3","weight":-1}],"value":4676067000},"ebit@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q3"},{"ref":"interestExpense@2026Q3"}],"value":224211000},"freeCashFlow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q4"},{"ref":"capex@2026Q4","weight":-1}],"value":175915000},"capexOutflow@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q4","weight":-1}],"value":-63891000},"grossMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":39.69037727740373},"operatingMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":19.25241251774389},"netMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":11.82771823355516},"currentRatio@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q4"},{"ref":"currentLiabilities@2026Q4"}],"value":1.6509718050075606},"netDebt@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"cash@2026Q4","weight":-1}],"value":4685108000},"ebit@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q4"},{"ref":"interestExpense@2026Q4"}],"value":291133000},"freeCashFlow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2026"},{"ref":"capex@FY2026","weight":-1}],"value":671504000},"capexOutflow@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2026","weight":-1}],"value":-120558000},"grossMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":39.95065581051313},"operatingMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":19.31123802984376},"netMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":12.18025770881503},"currentRatio@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2026"},{"ref":"currentLiabilities@FY2026"}],"value":1.6509718050075606},"netDebt@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"cash@FY2026","weight":-1}],"value":4685108000},"ebit@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2026"},{"ref":"interestExpense@FY2026"}],"value":966310000},"freeCashFlow@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2027Q1"},{"ref":"capex@2027Q1","weight":-1}],"value":146912000},"capexOutflow@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2027Q1","weight":-1}],"value":-15043000},"grossMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":40.37149507124146},"operatingMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":20.0207023502643},"netMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":12.151201900931172},"currentRatio@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2027Q1"},{"ref":"currentLiabilities@2027Q1"}],"value":1.6030287162162162},"netDebt@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"cash@2027Q1","weight":-1}],"value":4650611000},"ebit@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2027Q1"},{"ref":"interestExpense@2027Q1"}],"value":226869000},"freeCashFlow@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2027Q2"},{"ref":"capex@2027Q2","weight":-1}],"value":166683000},"capexOutflow@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2027Q2","weight":-1}],"value":-23965000},"grossMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":40.03827776833578},"operatingMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":19.426804651937708},"netMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":11.365282265052615},"currentRatio@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2027Q2"},{"ref":"currentLiabilities@2027Q2"}],"value":1.5380756620857186},"netDebt@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"cash@2027Q2","weight":-1}],"value":4718808000},"ebit@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2027Q2"},{"ref":"interestExpense@2027Q2"}],"value":221286000},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":6.151043459939463},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.140546536670018},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":9.560328013477676},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":11.30408093305803},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.791099465982485},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.311898218088494},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.907168912379959},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.750923753626907},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":11.13719792977313},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":8.761295465608223},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":5.584103779262523},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.888009948530174},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":7.692147425880784},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.550664780691759},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.19187437293022},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.0651507575922263},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":7.186239326815988},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.234289476424728},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.522918639924137},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.531424340974591},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.708102552262894},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.3142186632271},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.3416284314487905},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.1312055723824415},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":15.366703384479322},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.2711257372774865},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.340089458134583},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.821394986123536},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":10.30909602766128},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.2355914128066028},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.896249321720828},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":14.109448592408022},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.734994233831848},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.45977316442263},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":10.28232169261651},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.0839247165576165},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.79480518673424},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.9598848693619475},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.011904322091379},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":8.916677595684078},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.080734312210994},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.181496631529393},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.100592809584756},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.98991047424791},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":10.141118685874853},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":11.22027186695694},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.923178511035413},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.254381267646773},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.368076591685472},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":8.921179885053522},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.89157553669854},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":14.58481232671881},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.621885244149388},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.24133320671655},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":13.854861959666485},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.200040291649556},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.20428060401407},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.386821003072484},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.852560476231895},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.560358562387937},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.108610547305531},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":14.869511021939067},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.788721842855101},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.55343807731624},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.337288827194119},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.604834734981608},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.432549999464648},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.7392335698788},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.837892394401162},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.52226853529305},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":11.586027970295227},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":13.481014591910705},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":9.414272595182261},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.879021318982428},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":14.77722344917882},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.609341707243805},"fcfMargin@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q3"},{"ref":"revenue@2026Q3"}],"scale":100,"value":14.294008826088398},"fcfMargin@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q4"},{"ref":"revenue@2026Q4"}],"scale":100,"value":11.454738432286716},"fcfMargin@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2026"},{"ref":"revenue@FY2026"}],"scale":100,"value":13.593214890544402},"fcfMargin@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2027Q1"},{"ref":"revenue@2027Q1"}],"scale":100,"value":12.76836138551044},"fcfMargin@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2027Q2"},{"ref":"revenue@2027Q2"}],"scale":100,"value":13.955059622731234},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":70798000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":67582000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":61924000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":83179000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":283483000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":72265000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":71055000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":67064000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":95422000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":305806000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":270531000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":69218000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":61581000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":54660000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":74347000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":259807000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":81198000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":79647000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":72872000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":106036000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":339754000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":90627000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":88046000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":83910000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":118709000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":381292000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":101682000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":99969000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":88274000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":148261000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":438186000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":107209000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":112433000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":109698000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":163526000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":492867000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":125643000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":123418000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":127973000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":190029000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":567063000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":145025000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":139564000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":145684000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":198414000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":628688000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":157987000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":153905000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":157129000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":224364000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":693385000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":170798000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":178980000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":177705000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":264851000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":792334000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":205525000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":208146000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":196906000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":279857000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":890434000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":183566000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":196450000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":196218000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":275104000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":851338000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":198044000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":201537000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":238638000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":291336000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":929555000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":215322000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":232069000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":250098000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":308328000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1005817000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":258429000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":233250000},"ebitda@2026Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q3"},{"ref":"depreciationAndAmortization@2026Q3"}],"value":244626000},"ebitda@2026Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q4"},{"ref":"depreciationAndAmortization@2026Q4"}],"value":318832000},"ebitda@FY2026":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2026"},{"ref":"depreciationAndAmortization@FY2026"}],"value":1055137000},"ebitda@2027Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2027Q1"},{"ref":"depreciationAndAmortization@2027Q1"}],"value":247303000},"ebitda@2027Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2027Q2"},{"ref":"depreciationAndAmortization@2027Q2"}],"value":241633000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":280378000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#804"}],"scale":100,"value":517.7806389945002},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":230606000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#805"}],"scale":100,"value":629.4554348108896},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":241534000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#806"}],"scale":100,"value":600.8566081793867},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":241534000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#807"}],"scale":100,"value":600.8566081793867},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":213435000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#808"}],"scale":100,"value":739.8795886335419},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":203998000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#809"}],"scale":100,"value":771.1389327346347},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":221435000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#810"}],"scale":100,"value":707.6415200849008},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":225269000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#811"}],"scale":100,"value":692.8569843165282},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":225269000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#812"}],"scale":100,"value":692.8569843165282},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":241505000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#813"}],"scale":100,"value":601.2943831390654},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":241505000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#814"}],"scale":100,"value":601.2943831390654},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":231250000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#815"}],"scale":100,"value":672.268972972973},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":219782000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#816"}],"scale":100,"value":704.595007780437},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":220348000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#817"}],"scale":100,"value":700.0394829996188},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":246241000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#818"}],"scale":100,"value":623.9590482494791},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":246241000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#819"}],"scale":100,"value":623.9590482494791},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":261455000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#820"}],"scale":100,"value":585.3439406398807},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":234738000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#821"}],"scale":100,"value":649.4133885438233},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":242547000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#822"}],"scale":100,"value":628.4509806346812},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":281699000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#823"}],"scale":100,"value":532.8964604063202},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":281699000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#824"}],"scale":100,"value":532.8964604063202},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":313858000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#825"}],"scale":100,"value":486.6646700100045},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":281743000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#826"}],"scale":100,"value":542.1245603262547},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":271971000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#827"}],"scale":100,"value":561.795191399083},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":440542000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#828"}],"scale":100,"value":508.6445787234816},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":440542000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#829"}],"scale":100,"value":508.6445787234816},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":484717000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#830"}],"scale":100,"value":456.9668486972811},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":299293000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#831"}],"scale":100,"value":739.7590321190272},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":294615000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#832"}],"scale":100,"value":757.1783514077695},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":304734000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#833"}],"scale":100,"value":717.9628791011177},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":304734000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#834"}],"scale":100,"value":717.9628791011177},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":325867000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#835"}],"scale":100,"value":668.848947576772},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":377752000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#836"}],"scale":100,"value":577.3160698024101},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":395017000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#837"}],"scale":100,"value":800.0569595738918},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":418430000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#838"}],"scale":100,"value":753.7255932892001},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":418430000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#839"}],"scale":100,"value":753.7255932892001},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":378671000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#840"}],"scale":100,"value":831.7338798059529},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":543359000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#841"}],"scale":100,"value":639.0920183525072},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":499721000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#842"}],"scale":100,"value":695.0836566804277},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":491663000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#843"}],"scale":100,"value":718.2936279524797},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":491663000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#844"}],"scale":100,"value":718.2936279524797},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":508563000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#845"}],"scale":100,"value":685.0140493901444},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":546621000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#846"}],"scale":100,"value":631.3162136105273},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":507387000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#847"}],"scale":100,"value":678.5818320138277},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":698690000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#848"}],"scale":100,"value":588.8804763199702},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":698690000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#849"}],"scale":100,"value":588.8804763199702},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":712398000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#850"}],"scale":100,"value":576.1650088854825},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":888669000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#851"}],"scale":100,"value":469.4183098544002},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":894306000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#852"}],"scale":100,"value":459.1087390669413},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":818468000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#853"}],"scale":100,"value":503.2417883167088},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":818468000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#854"}],"scale":100,"value":503.2417883167088},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":883709000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#855"}],"scale":100,"value":466.1929436047386},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":940964000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#856"}],"scale":100,"value":540.0349003787605},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":942038000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#857"}],"scale":100,"value":538.1471872684541},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":860690000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#858"}],"scale":100,"value":589.0885219997908},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":860690000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#859"}],"scale":100,"value":589.0885219997908},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":859082000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#860"}],"scale":100,"value":588.7358831869368},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":864923000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#861"}],"scale":100,"value":583.3157402450854},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":836534000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#862"}],"scale":100,"value":616.0035336280414},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":833168000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#863"}],"scale":100,"value":602.7875530505252},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":833168000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#864"}],"scale":100,"value":602.7875530505252},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":858683000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#865"}],"scale":100,"value":583.5047392343856},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":833857000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#866"}],"scale":100,"value":599.6739249055893},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":846229000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#867"}],"scale":100,"value":589.411494997217},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":920061000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#868"}],"scale":100,"value":542.4018624852048},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":920061000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#869"}],"scale":100,"value":542.4018624852048},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":970348000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#870"}],"scale":100,"value":513.081698524653},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1087489000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#871"}],"scale":100,"value":457.8082169106998},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":998995000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#872"}],"scale":100,"value":498.06385417344427},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1063071000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#873"}],"scale":100,"value":468.05519104556515},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1001209000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#874"}],"scale":100,"value":496.98274785783985},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"equity@2026Q3"}],"value":853836000},"debtToCapital@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q3"},{"ref":"#875"}],"scale":100,"value":564.0187342768401},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"equity@2026Q4"}],"value":909641000},"debtToCapital@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q4"},{"ref":"#876"}],"scale":100,"value":528.8661131149541},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2026"},{"ref":"equity@FY2026"}],"value":909641000},"debtToCapital@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2026"},{"ref":"#877"}],"scale":100,"value":528.8661131149541},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"equity@2027Q1"}],"value":976760000},"debtToCapital@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2027Q1"},{"ref":"#878"}],"scale":100,"value":499.9726647282854},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"equity@2027Q2"}],"value":901213000},"debtToCapital@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2027Q2"},{"ref":"#879"}],"scale":100,"value":541.8967547072667},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":90509000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":18.568653075627424},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":93132000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"totalAssets@2012Q2"}],"scale":100,"value":19.124045923008527},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":98623000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"totalAssets@2012Q3"}],"scale":100,"value":22.505105824633464},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":105361000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":470690000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":22.384371879581042},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":470690000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#885"}],"scale":100,"value":22.384371879581042},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":98992000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":544353000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":18.185258462798956},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":101839000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":455804000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":22.34271748383077},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":105724000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":439588500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":24.050674665056068},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":112392000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":479370000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":23.445772576506666},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":479370000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#894"}],"scale":100,"value":23.445772576506666},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":87917000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"totalAssets@2011Q4"}],"scale":100,"value":19.07767822462172},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"totalAssets@FY2011"}],"scale":100,"value":19.07767822462172},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":126070000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":538916000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":23.393256091858472},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":131245000},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":446709000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#899"}],"scale":100,"value":29.380424392613534},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":135901000},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":454738000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#901"}],"scale":100,"value":29.885560476582118},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":142985000},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":501726000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#903"}],"scale":100,"value":28.498622754252324},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":501726000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#904"}],"scale":100,"value":28.498622754252324},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":149039000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":500433500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":29.78197902418603},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":154231000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":482235000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":31.9825396331664},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":159217000},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":489703500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#910"}],"scale":100,"value":32.51293895183514},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":162587000},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":560794000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#912"}],"scale":100,"value":28.992285937438705},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":560794000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#913"}],"scale":100,"value":28.992285937438705},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":168402000},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":580646500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#915"}],"scale":100,"value":29.00249979979213},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":175849000},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":546786000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#917"}],"scale":100,"value":32.16047960262333},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":178063000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":557039500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#919"}],"scale":100,"value":31.965955735634548},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":192789000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":698089000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":27.616679248634483},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":698089000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#922"}],"scale":100,"value":27.616679248634483},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":191951000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":728870000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":26.33542332651913},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":195303000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":625089500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":31.244005858361085},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":204703000},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":639901500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#928"}],"scale":100,"value":31.989767175104294},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":214678000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":758070000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":28.3190206709143},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":758070000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#931"}],"scale":100,"value":28.3190206709143},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":231696000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":781610500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":29.643409345191756},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":248176000},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":717037500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#935"}],"scale":100,"value":34.61129996687761},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":257312000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":746421000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":34.47277072858347},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":277905000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":776524000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":35.78833365098825},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":776524000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#940"}],"scale":100,"value":35.78833365098825},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":304263000},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":770381000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#942"}],"scale":100,"value":39.49513292773316},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":315930000},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":868181000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#944"}],"scale":100,"value":36.3898772260623},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":343657000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":864174500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":39.76708407850498},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":361972000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":872069000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":41.50726605348889},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":872069000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#949"}],"scale":100,"value":41.50726605348889},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":365795000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":973287500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":37.58344785071215},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":380746000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1065866000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":35.72175113944905},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":383024000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1036193000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":36.9645423198188},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":400709000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1144738500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":35.0044136717687},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1144738500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#958"}],"scale":100,"value":35.0044136717687},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":429661000},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1269075500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#960"}],"scale":100,"value":33.85622053219056},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":455970000},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1379427500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#962"}],"scale":100,"value":33.05501738946048},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":468726000},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1390610000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#964"}],"scale":100,"value":33.70650290160433},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":491296000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1474630000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":33.316560764395135},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1474630000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#967"}],"scale":100,"value":33.316560764395135},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":487455000},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":1526354000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#969"}],"scale":100,"value":31.9359073976286},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":485406000},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":1651740500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#971"}],"scale":100,"value":29.387546046125284},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":506679000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":1692652000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":29.934032512294316},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":510467000},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":1619492000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#975"}],"scale":100,"value":31.520192751801186},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":1619492000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#976"}],"scale":100,"value":31.520192751801186},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":483670000},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1668427000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#978"}],"scale":100,"value":28.989581204331984},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":469544000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1696211500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":27.681925278775672},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":449646000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1705382500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":26.366284396608975},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":452263000},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1637018500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#984"}],"scale":100,"value":27.627238177210582},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1637018500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#985"}],"scale":100,"value":27.627238177210582},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":466069000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1657706000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":28.115299094049245},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":472956000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1633400000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#989"}],"scale":100,"value":28.955307946614422},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":520128000},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1632936500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#991"}],"scale":100,"value":31.85231023986542},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":519118000},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1638560000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#993"}],"scale":100,"value":31.68135435992579},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1638560000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#994"}],"scale":100,"value":31.68135435992579},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":540172000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1693066000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":31.90495822371957},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":572770000},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1726088000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#998"}],"scale":100,"value":33.18312855427997},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":572018000},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1697265000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1000"}],"scale":100,"value":33.70233876265639},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":584170000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1705956000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":34.242969924195},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1705956000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1003"}],"scale":100,"value":34.242969924195},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":607997000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1811180500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":33.569100374037816},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":597110000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1833649500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1007"}],"scale":100,"value":32.56402055027419},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"}],"rule":"trailing-year","value":589505000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3","weight":0.5},{"ref":"totalAssets@2026Q3","weight":0.5}],"rule":"average-balance","value":1717671500},"returnOnAssets@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":34.32000822043098},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"}],"rule":"trailing-year","value":601704000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4","weight":0.5},{"ref":"totalAssets@2026Q4","weight":0.5}],"rule":"average-balance","value":1726736000},"returnOnAssets@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":34.84632277313961},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025","weight":0.5},{"ref":"totalAssets@FY2026","weight":0.5}],"rule":"average-balance","value":1726736000},"returnOnAssets@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#1012"}],"scale":100,"value":34.84632277313961},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2027Q1"},{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"},{"ref":"netIncome@2026Q2"}],"rule":"trailing-year","value":591864000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1","weight":0.5},{"ref":"totalAssets@2027Q1","weight":0.5}],"rule":"average-balance","value":1861053500},"returnOnAssets@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":31.80263221879435},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2027Q2"},{"ref":"netIncome@2027Q1"},{"ref":"netIncome@2026Q4"},{"ref":"netIncome@2026Q3"}],"rule":"trailing-year","value":596523000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2","weight":0.5},{"ref":"totalAssets@2027Q2","weight":0.5}],"rule":"average-balance","value":1787307500},"returnOnAssets@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":33.3755103696482},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"equity@2012Q1"}],"scale":100,"value":-7.750743740505213},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"equity@2012Q2"}],"scale":100,"value":-7.950724155152322},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"equity@2012Q3"}],"scale":100,"value":-8.07752285913661},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":-1210195000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#1017"}],"scale":100,"value":-8.706117609145632},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":-1210195000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1018"}],"scale":100,"value":-8.706117609145632},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":-1266736500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#1019"}],"scale":100,"value":-7.814727056495174},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":-1270237500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#1020"}],"scale":100,"value":-8.01731959574489},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":-1283243500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1021"}],"scale":100,"value":-8.238810482967573},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":-1272631000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#1022"}],"scale":100,"value":-8.83146803747512},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":-1272631000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1023"}],"scale":100,"value":-8.83146803747512},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"equity@2011Q4"}],"scale":100,"value":-7.261960713698663},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"equity@FY2011"}],"scale":100,"value":-7.261960713698663},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":-1344549500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#1024"}],"scale":100,"value":-9.37637476344307},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":-1348950500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"#1025"}],"scale":100,"value":-9.729415571586948},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":-1333853000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"#1026"}],"scale":100,"value":-10.188603991594276},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":-1312862500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#1027"}],"scale":100,"value":-10.89108722352874},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":-1312862500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1028"}],"scale":100,"value":-10.89108722352874},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":-1296164000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#1029"}],"scale":100,"value":-11.49846778648381},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":-1309236500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#1030"}],"scale":100,"value":-11.780224581273131},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":-1301958500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#1031"}],"scale":100,"value":-12.229038022333278},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":-1254833500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#1032"}],"scale":100,"value":-12.956858419862078},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":-1254833500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1033"}],"scale":100,"value":-12.956858419862078},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":-1241267000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"#1034"}],"scale":100,"value":-13.566944098248},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":-1267668500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"#1035"}],"scale":100,"value":-13.871844255812935},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":-1268845500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#1036"}],"scale":100,"value":-14.03346585537798},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":-1509858000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1037"}],"scale":100,"value":-12.76868420738904},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":-1509858000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1038"}],"scale":100,"value":-12.76868420738904},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":-1471928500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1039"}],"scale":100,"value":-13.040782891288538},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":-1580204500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1040"}],"scale":100,"value":-12.35934969176458},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":-1596047500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1041"}],"scale":100,"value":-12.825620791361159},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":-1841697000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1042"}],"scale":100,"value":-11.656531991961762},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":-1841697000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1043"}],"scale":100,"value":-11.656531991961762},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":-1791985000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1044"}],"scale":100,"value":-12.929572513162777},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":-1858912500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"#1045"}],"scale":100,"value":-13.350601494153166},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":-2350745000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1046"}],"scale":100,"value":-10.945976701003298},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":-2309263500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1047"}],"scale":100,"value":-12.034356408439315},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":-2309263500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1048"}],"scale":100,"value":-12.034356408439315},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":-2312277500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"#1049"}],"scale":100,"value":-13.15858498817724},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":-2366138000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"#1050"}],"scale":100,"value":-13.352137533820935},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":-2869551000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#1051"}],"scale":100,"value":-11.975985093138263},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":-2887652500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1052"}],"scale":100,"value":-12.535164809477594},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":-2887652500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1053"}],"scale":100,"value":-12.535164809477594},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":-2873014500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1054"}],"scale":100,"value":-12.732097244897304},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":-2916745500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1055"}],"scale":100,"value":-13.053795745977837},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":-2954703500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1056"}],"scale":100,"value":-12.96319579951085},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":-3227840000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1057"}],"scale":100,"value":-12.414153117874491},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":-3227840000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1058"}],"scale":100,"value":-12.414153117874491},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":-3183677500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"#1059"}],"scale":100,"value":-13.495745093527848},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":-3093596000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"#1060"}],"scale":100,"value":-14.739157924952062},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":-3073590000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"#1061"}],"scale":100,"value":-15.250114686734406},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":-3358082000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1062"}],"scale":100,"value":-14.630256199818826},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":-3358082000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1063"}],"scale":100,"value":-14.630256199818826},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":-3314135000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"#1064"}],"scale":100,"value":-14.708362815636658},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":-3711738000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"#1065"}],"scale":100,"value":-13.077593299958131},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":-3669522000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1066"}],"scale":100,"value":-13.807765698093649},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-3754970500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"#1067"}],"scale":100,"value":-13.594434363732018},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-3754970500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1068"}],"scale":100,"value":-13.594434363732018},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":-3717361000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1069"}],"scale":100,"value":-13.011111915146255},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":-4160439500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1070"}],"scale":100,"value":-11.2859230376983},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-4222029000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1071"}],"scale":100,"value":-10.649997903851443},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-4199300500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"#1072"}],"scale":100,"value":-10.769960377924848},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-4199300500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1073"}],"scale":100,"value":-10.769960377924848},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-4175207500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1074"}],"scale":100,"value":-11.162774544738195},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-4173437500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#1075"}],"scale":100,"value":-11.332528640958442},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-4229043500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"#1076"}],"scale":100,"value":-12.298951287684792},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-4129716000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"#1077"}],"scale":100,"value":-12.57030749814273},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-4129716000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1078"}],"scale":100,"value":-12.57030749814273},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-4080051500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1079"}],"scale":100,"value":-13.239342689669481},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-4028845500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#1080"}],"scale":100,"value":-14.216727844242227},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-4059090000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"#1081"}],"scale":100,"value":-14.0922719131628},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-4016329000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1082"}],"scale":100,"value":-14.544874187348697},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-4016329000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1083"}],"scale":100,"value":-14.544874187348697},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":-3960509000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1084"}],"scale":100,"value":-15.35148638722952},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":-3932876000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1085"}],"scale":100,"value":-15.182528002408416},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q3","weight":0.5},{"ref":"equity@2026Q3","weight":0.5}],"rule":"average-balance","value":-3969298500},"returnOnEquity@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1086"}],"scale":100,"value":-14.851616727741689},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q4","weight":0.5},{"ref":"equity@2026Q4","weight":0.5}],"rule":"average-balance","value":-3931716500},"returnOnEquity@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1087"}],"scale":100,"value":-15.303850112285563},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2025","weight":0.5},{"ref":"equity@FY2026","weight":0.5}],"rule":"average-balance","value":-3931716500},"returnOnEquity@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2026"},{"ref":"#1088"}],"scale":100,"value":-15.303850112285563},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2026Q1","weight":0.5},{"ref":"equity@2027Q1","weight":0.5}],"rule":"average-balance","value":-3909730500},"returnOnEquity@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1089"}],"scale":100,"value":-15.138230115860926},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2026Q2","weight":0.5},{"ref":"equity@2027Q2","weight":0.5}],"rule":"average-balance","value":-3978529000},"returnOnEquity@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1090"}],"scale":100,"value":-14.993556663782016},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":8055000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":2.1134465577452355},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":22528000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":6.216249775803306},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":28938000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":8.330166845141452},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":21778000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":4.537366918765762},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":81299000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":5.175333281558148},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-4599000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-1.1816971833519152},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-8809000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-2.2884501978266303},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":1751000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":0.4652880747011867},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":37903000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":7.554190549837769},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":26246000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":1.588555332216024},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":166837000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":11.88249479900032},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":33030000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":8.588433826416386},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":37885000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":10.072476098308014},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":25973000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":6.869764624666397},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":26896000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":4.9839618568296995},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":123784000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":7.374947793753606},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":36235000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":8.676610387029271},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":36454000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":8.805122593953275},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":42518000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":10.522955079816864},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":76403000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":13.485730221852732},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":191610000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":10.631869640993363},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":48175000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":10.614693776825934},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":38159000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":8.471061996212793},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":38128000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":8.538005410150307},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":98233000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":15.278481997044867},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":222695000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":11.169190197975464},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":37148000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":7.399602013437523},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":58719000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":12.017264879600177},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":81981000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":16.91390067176126},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":78252000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":10.55771651535451},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":256100000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":11.554106241834084},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":85042000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":15.772615570083914},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":81270000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":14.848147681244406},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":76965000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":13.581811155208356},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":72074000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":8.795572559141362},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":315351000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":12.753677463815816},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":161154000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":25.81698351695003},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":150785000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":23.987012635795434},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":142323000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":22.112136871117794},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":190626000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":21.382397709950208},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":644888000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":23.13102071428803},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":50592000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":6.441796297545999},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":32251000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1133"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":4.137947846794177},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":34847000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":4.433657987314965},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":68217000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1135"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":6.303926959205652},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":185907000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":5.415502552239859},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":37139000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":4.442660739769577},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":108376000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":13.3526027940718},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":146907000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":17.897764652563563},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":206215000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1140"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":17.926252138475874},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":498637000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":13.779169409308235},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":110596000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1142"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":12.667019431864768},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":112449000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":12.22241183100856},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":30271000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1144"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":3.1280774687693524},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-13354000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-0.9843966424069039},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":239962000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1146"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":5.827982681350008},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":27451000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1147"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":2.79059223460858},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":32710000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":3.1681246561650056},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":70606000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1149"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":7.074820388981862},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":49018000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":3.64930952871958},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":179785000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1151"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":4.12599518104142},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":13249000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":1.3102915594042086},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-40555000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1153"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-3.807330578248602},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-41235000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-3.858801642529075},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":10741000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":0.7714955348645525},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-57800000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-1.2739252192672135},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":60249000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1157"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.88140546935858},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":73109000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":7.135181875941199},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":52758000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":5.135293241616146},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":40942000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":2.918233578432061},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":227058000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1161"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":5.068985332273068},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":27409000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1162"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":2.5269972627039117},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":47408000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1163"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":4.318706865767363},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q3"},{"ref":"revenue@2025Q3","weight":-1}],"value":66935000},"revenueGrowth@2026Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1164"},{"ref":"revenue@2025Q3"}],"scale":100,"rule":"year-on-year","value":6.197002367331739},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q4"},{"ref":"revenue@2025Q4","weight":-1}],"value":91826000},"revenueGrowth@2026Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1165"},{"ref":"revenue@2025Q4"}],"scale":100,"rule":"year-on-year","value":6.359520026816012},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2026"},{"ref":"revenue@FY2025","weight":-1}],"value":233578000},"revenueGrowth@FY2026":{"kind":"computed","op":"ratio","terms":[{"ref":"#1166"},{"ref":"revenue@FY2025"}],"scale":100,"rule":"year-on-year","value":4.962969699236108},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q1"},{"ref":"revenue@2026Q1","weight":-1}],"value":38538000},"revenueGrowth@2027Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1167"},{"ref":"revenue@2026Q1"}],"scale":100,"rule":"year-on-year","value":3.4654729617932922},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2027Q2"},{"ref":"revenue@2026Q2","weight":-1}],"value":49283000},"revenueGrowth@2027Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1168"},{"ref":"revenue@2026Q2"}],"scale":100,"rule":"year-on-year","value":4.303650894559996}},"quality":[{"metric":"operatingCashFlow","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.8727e+8 but the year reports 2.9246e+8 (1.77% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2018","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4358e+8 but the year reports 3.4126e+8 (0.67% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingExpenses","periodKey":"2012Q1","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 44 of 83 period(s), by up to 83.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}