{"schemaVersion":2,"ticker":"ECG","company":{"ticker":"ECG","name":"Everus Construction Group, Inc.","exchange":"NYSE","cik":2015845,"sic":"1531","sicDescription":"Operative Builders","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:38.425Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2022","FY2023","FY2024","FY2025"],"labels":["2022","2023","2024","2025"],"series":{"revenue":[2699250000,2854390000,2849685000,3746387000],"costOfRevenue":[2423204000,2532472000,2510234000,3292299000],"grossProfit":[276046000,321918000,339451000,454088000],"operatingExpenses":[113651000,133472000,151432000,189454000],"currentAssets":[null,729295000,917229000,1296381000],"totalAssets":[null,1052459000,1288463000,1728731000],"currentLiabilities":[null,394060000,513370000,736190000],"totalLiabilities":[null,603609000,865851000,1098913000],"totalDebt":[null,168531000,295648000,281549000],"equity":[382247000,448850000,422612000,629818000],"operatingCashFlow":[-25495000,171338000,163377000,156845000],"sharesOutstanding":[null,1000,50980924,51006719],"pretaxIncome":[159669000,177570000,180759000,257811000],"operatingIncome":[164644000,190543000,189907000,264750000],"interestExpense":[6354000,16954000,14023000,21451000],"netIncome":[124781000,137230000,143421000,201770000],"dilutedEps":[2.45,2.69,2.81,3.95],"cash":[2112000,1567000,86012000,170500000],"dilutedShares":[50972000,50972000,51072000,51123000],"capex":[35844000,35590000,48278000,66836000],"totalCosts":[2534606000,2663847000,2659778000,3481637000],"freeCashFlow":[-61339000,135748000,115099000,90009000],"capexOutflow":[-35844000,-35590000,-48278000,-66836000],"grossMargin":[10.226766694452163,11.277996349482725,11.91187797949598,12.120691215296231],"operatingMargin":[6.099620264888395,6.675436783340749,6.664140071621952,7.06680863455911],"netMargin":[4.622802630360285,4.807682201801436,5.032872054279683,5.38572229724265],"currentRatio":[null,1.8507207024311019,1.7866821201083039,1.760932639671824],"netDebt":[null,166964000,209636000,111049000],"ebit":[166023000,194524000,194782000,279262000],"fcfMargin":[-2.272446049828656,4.755762176857401,4.039007820162579,2.402554781446765],"debtToCapital":[null,27.29773025084996,41.16169632166625,30.893043088020523],"returnOnAssets":[null,13.038987742040309,12.25337708817295,13.374678592095835],"returnOnEquity":[33.4899836818826,33.02382273068005,32.91503243973919,38.343642807597654],"revenueGrowth":[null,5.747522459942567,-0.1648338173830477,31.466705969256246]}},"quarterly":{"keys":["2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,null,717406000,635718000,625689000,703373000,760985000,759638000,826629000,921466000,986820000,1011472000,1036953000,1231547000],"costOfRevenue":[null,null,632499000,555938000,550972000,614796000,671085000,673381000,734136000,801597000,862598000,893968000,906224000,1048624000],"grossProfit":[null,null,84907000,79780000,74717000,88577000,89900000,86257000,92493000,119869000,124222000,117504000,130729000,182923000],"operatingExpenses":[null,null,35316000,29353000,36355000,37768000,36691000,40602000,41625000,47362000,51841000,48626000,53045000,74352000],"currentAssets":[null,null,null,729295000,null,null,886532000,917229000,970967000,1089026000,1215391000,1296381000,1421257000,1476607000],"totalAssets":[null,null,null,1052459000,null,null,1279292000,1288463000,1355847000,1481377000,1623736000,1728731000,1847747000,2057671000],"currentLiabilities":[null,null,null,394060000,null,null,559561000,513370000,545939000,614314000,691854000,736190000,804038000,930226000],"totalLiabilities":[null,null,null,603609000,null,null,825989000,865851000,895648000,966968000,1050690000,1098913000,1160803000,1284470000],"totalDebt":[null,null,null,168531000,null,null,214525000,295648000,292123000,288599000,285074000,281549000,278024000,274499000],"equity":[394595000,420687000,444396000,448850000,464306000,489991000,453303000,422612000,460199000,514409000,573046000,629818000,686944000,773201000],"operatingCashFlow":[null,null,null,109976000,21856000,-18105000,78931000,80695000,7128000,25342000,76170000,48205000,143675000,53135000],"sharesOutstanding":[null,null,null,1000,null,null,50972059,50980924,50999228,51006575,51006575,51006719,51041606,51063836],"pretaxIncome":[null,null,46703000,48729000,37076000,49757000,51929000,41997000,46857000,69602000,72054000,69298000,75940000,109975000],"operatingIncome":[null,null,50091000,50924000,38884000,51309000,53709000,46005000,50984000,72507000,72381000,68878000,77684000,111771000],"interestExpense":[null,null,4596000,3471000,2726000,3246000,2851000,5200000,5631000,5365000,5441000,5014000,4620000,4627000],"netIncome":[26074000,38649000,36014000,36493000,28214000,38972000,41767000,34468000,36672000,52843000,56977000,55278000,58316000,83890000],"dilutedEps":[null,null,0.71,0.71,0.55,0.76,0.82,0.6702530561395312,0.72,1.03,1.11,1.079884309472162,1.14,1.64],"cash":[null,null,553000,1567000,543000,322000,553000,86012000,73981000,84708000,149167000,170500000,293356000,176670000],"dilutedShares":[null,null,50972000,50972000,50972000,50972000,50972000,51372000,51091000,51094000,51137000,51171000,51189000,51220000],"capex":[null,null,null,7456000,9222000,7295000,17989000,13772000,18539000,13084000,10496000,24717000,15470000,20130000],"totalCosts":[null,null,667315000,584794000,586805000,652064000,707276000,713633000,775645000,848959000,914439000,942594000,959269000,1119776000],"freeCashFlow":[null,null,null,102520000,12634000,-25400000,60942000,66923000,-11411000,12258000,65674000,23488000,128205000,33005000],"capexOutflow":[null,null,null,-7456000,-9222000,-7295000,-17989000,-13772000,-18539000,-13084000,-10496000,-24717000,-15470000,-20130000],"grossMargin":[null,null,11.835278768228868,12.549589597903474,11.941555629074509,12.5931760246697,11.813636274039567,11.355013835537452,11.189179184374126,13.008510351982602,12.588111307026612,11.617128304095417,12.607032334155935,14.853107514370137],"operatingMargin":[null,null,6.98223878807816,8.010470051186218,6.214589037045561,7.294707075762077,7.0578263697707575,6.05617412504377,6.167700383122296,7.868657118113961,7.334772298899496,6.80967935840043,7.491564227115405,9.075658501055988],"netMargin":[null,null,5.020030498769177,5.740438370472442,4.509268981874381,5.540730167350751,5.488544452255958,4.5374244047822785,4.436331171541284,5.734666281772741,5.773798666423461,5.465104323204201,5.623784298806214,6.811757894745389],"currentRatio":[null,null,null,1.8507207024311019,null,null,1.5843348625082878,1.7866821201083039,1.7785265386792297,1.7727513942381259,1.7567160123378631,1.760932639671824,1.7676490414632144,1.5873637159141971],"netDebt":[null,null,null,166964000,null,null,213972000,209636000,218142000,203891000,135907000,111049000,-15332000,97829000],"ebit":[null,null,51299000,52200000,39802000,53003000,54780000,47197000,52488000,74967000,77495000,74312000,80560000,114602000],"fcfMargin":[null,null,null,16.126647349925598,2.019214018466043,-3.6111707443987755,8.00830502572324,8.809854167379726,-1.380425801659511,1.3302715455589247,6.655114407896071,2.3221601784330166,12.363626895336626,2.6799626810832233],"debtToCapital":[null,null,null,27.29773025084996,null,null,32.122792096168475,41.16169632166625,38.829517148242374,35.93974157169044,33.22076166503519,30.893043088020523,28.811732617040153,26.200152715471987],"returnOnAssets":[null,null,null,13.038987742040309,null,null,11.36925737048305,12.25337708817295,11.201780141859665,11.188914098166773,12.46698275042473,13.374678592095835,13.9477099782307,14.380194899871379],"returnOnEquity":[null,null,null,33.02382273068005,32.453099949819595,30.678900775026957,32.40418002025178,32.91503243973919,32.856285255352866,33.00477897252091,35.26285893005206,38.343642807597654,38.951377465581885,39.52454547572635],"revenueGrowth":[null,null,null,null,null,null,6.074524049143726,19.492919816648268,32.11499642793785,31.006734691266225,29.676669053923543,33.15184337803005,25.443578679189827,33.650834648266994]}},"filings":[{"accn":"0002015845-25-000083","filed":"2025-11-05","form":"10-Q"},{"accn":"0002015845-26-000050","filed":"2026-08-05","form":"10-Q"},{"accn":"0002015845-25-000012","filed":"2025-02-28","form":"10-K"},{"accn":"0002015845-24-000022","filed":"2024-11-21","form":"10-Q"},{"accn":"0002015845-26-000010","filed":"2026-02-25","form":"10-K"},{"accn":"0002015845-25-000041","filed":"2025-05-15","form":"10-Q"},{"accn":"0002015845-25-000076","filed":"2025-08-13","form":"10-Q"},{"accn":"0002015845-26-000030","filed":"2026-05-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":760985000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":760985000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1231547000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":1231547000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2423204000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":632499000},"#2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":321918000},"#3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":242138000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":79780000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":321918000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":74717000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":88577000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":89900000},"#4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":339451000},"#5":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":253194000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":86257000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":339451000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":92493000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":119869000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":124222000},"#6":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":149544000},"#7":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":109292000},"#8":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":40252000},"#9":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1888000},"#10":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1538000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":350000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#11"}],"rule":"component-sum","value":40602000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":970967000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":1089026000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2025-09-30","value":1215391000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-12-31","value":1296381000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2025-12-31","value":1296381000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2026-03-31","value":1421257000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2026-06-30","value":1476607000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2023-12-31","value":1052459000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2023-12-31","value":1052459000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2024-09-30","value":1279292000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":1288463000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2024-12-31","value":1288463000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2025-03-31","value":1355847000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2025-06-30","value":1481377000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2025-09-30","value":1623736000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-12-31","value":1728731000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2025-12-31","value":1728731000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2026-03-31","value":1847747000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2026-06-30","value":2057671000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":394060000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":394060000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2024-09-30","value":559561000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":513370000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":513370000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":545939000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":614314000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2025-09-30","value":691854000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-12-31","value":736190000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2025-12-31","value":736190000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2026-03-31","value":804038000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2026-06-30","value":930226000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2023-12-31","value":603609000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2023-12-31","value":603609000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2024-09-30","value":825989000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":865851000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2024-12-31","value":865851000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2025-03-31","value":895648000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2025-06-30","value":966968000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2025-09-30","value":1050690000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-12-31","value":1098913000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2025-12-31","value":1098913000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2026-03-31","value":1160803000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2026-06-30","value":1284470000},"#12":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2023-12-31","value":168531000},"#13":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13"}],"rule":"component-sum","value":168531000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13"}],"rule":"component-sum","value":168531000},"#14":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2024-09-30","value":214525000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":214525000},"#15":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2024-12-31","value":280648000},"#16":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":15000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"}],"rule":"component-sum","value":295648000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16"}],"rule":"component-sum","value":295648000},"#17":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2025-03-31","value":277123000},"#18":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2025-03-31","value":15000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18"}],"rule":"component-sum","value":292123000},"#19":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2025-06-30","value":273599000},"#20":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2025-06-30","value":15000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20"}],"rule":"component-sum","value":288599000},"#21":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2025-09-30","value":270074000},"#22":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2025-09-30","value":15000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22"}],"rule":"component-sum","value":285074000},"#23":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2025-12-31","value":266549000},"#24":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2025-12-31","value":15000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24"}],"rule":"component-sum","value":281549000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#24"}],"rule":"component-sum","value":281549000},"#25":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2026-03-31","value":263024000},"#26":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2026-03-31","value":15000000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26"}],"rule":"component-sum","value":278024000},"#27":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2026-06-30","value":259499000},"#28":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2026-06-30","value":15000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28"}],"rule":"component-sum","value":274499000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2022-12-31","value":382247000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2023-03-31","value":394595000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2023-06-30","value":420687000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2023-09-30","value":444396000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2023-12-31","value":448850000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2023-12-31","value":448850000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2024-03-31","value":464306000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2024-06-30","value":489991000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2024-09-30","value":453303000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-12-31","value":422612000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2024-12-31","value":422612000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2025-03-31","value":460199000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2025-06-30","value":514409000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2025-09-30","value":573046000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2025-12-31","value":629818000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2025-12-31","value":629818000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2026-03-31","value":686944000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2026-06-30","value":773201000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-25495000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2025-12-31","value":51006719},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2026-03-31","value":51041606},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2026-06-30","value":51063836},"#29":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":454088000},"#30":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":336584000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":117504000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":454088000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":130729000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":182923000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":729295000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46857000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2699250000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":2699250000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":717406000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":717406000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2854390000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2218672000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":635718000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":635718000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":2854390000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":625689000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":625689000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":703373000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":703373000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2849685000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2090047000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":759638000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":759638000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":2849685000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":826629000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":826629000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":921466000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":921466000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":986820000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":986820000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3746387000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2734915000},"#46":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":1011472000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1011472000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":3746387000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1036953000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1036953000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2023-12-31","value":729295000},"#48":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2532472000},"#49":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1976534000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":555938000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2532472000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":550972000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":614796000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":671085000},"#50":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2510234000},"#51":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1836853000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":673381000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2510234000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":734136000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":801597000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":862598000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3292299000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2398331000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":893968000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3292299000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":906224000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1048624000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":276046000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":84907000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2024-09-30","value":886532000},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":111402000},"#55":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2249000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55"}],"rule":"component-sum","value":113651000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":34816000},"#57":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":500000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57"}],"rule":"component-sum","value":35316000},"#58":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":131375000},"#59":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":102519000},"#60":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":28856000},"#61":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2097000},"#62":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1600000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":497000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#63"}],"rule":"component-sum","value":29353000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#61"}],"rule":"component-sum","value":133472000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":35833000},"#65":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":522000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65"}],"rule":"component-sum","value":36355000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":37268000},"#67":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":500000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"}],"rule":"component-sum","value":37768000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":36191000},"#69":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":500000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69"}],"rule":"component-sum","value":36691000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":69602000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":917229000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#9"}],"rule":"component-sum","value":151432000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":41509000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":116000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":41625000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":47362000},"#73":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"}],"rule":"component-sum","value":47362000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":51841000},"#75":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":116000},"#76":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":116000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#77"}],"rule":"component-sum","value":51841000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":189338000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":140712000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":48626000},"#81":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":116000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":0},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#82"}],"rule":"component-sum","value":48626000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#81"}],"rule":"component-sum","value":189454000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":72054000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2024-12-31","value":917229000},"#83":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":53045000},"#84":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":53045000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":71152000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3200000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":74352000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":164644000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":50091000},"#87":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":190543000},"#88":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":139619000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":50924000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":190543000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38884000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":51309000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":53709000},"#89":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":189907000},"#90":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":143902000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":46005000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":189907000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":50984000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72507000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":72381000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5441000},"#91":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":264750000},"#92":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":195872000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":68878000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":264750000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":77684000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":111771000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":159669000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":46703000},"#93":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":177570000},"#94":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":128841000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":48729000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":177570000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":37076000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":49757000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":51929000},"#95":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":180759000},"#96":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":138762000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":41997000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":180759000},"#97":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":257811000},"#98":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":188513000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":69298000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":257811000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":75940000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":109975000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6354000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4596000},"#99":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":16954000},"#100":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13483000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":3471000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":16954000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2726000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3246000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2851000},"#101":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14023000},"#102":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8823000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":5200000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14023000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5631000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5365000},"#103":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21451000},"#104":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16437000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":5014000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21451000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4620000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4627000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":124781000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":26074000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":38649000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":36014000},"#105":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":137230000},"#106":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":100737000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":36493000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":137230000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":28214000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":38972000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":41767000},"#107":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":143421000},"#108":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":108953000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":34468000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":143421000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":36672000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":52843000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":56977000},"#109":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":201770000},"#110":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":146492000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":55278000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":201770000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":58316000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":83890000},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.45},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.71},"#111":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.69},"#112":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":50972000},"#113":{"kind":"computed","op":"product","terms":[{"ref":"#111"},{"ref":"#112"}],"value":137114680},"#114":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.98},"#115":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":50972000},"#116":{"kind":"computed","op":"product","terms":[{"ref":"#114"},{"ref":"#115"}],"value":100924560},"#117":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116","weight":-1}],"value":36190120},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#112","weight":4},{"ref":"#115","weight":-3}],"rule":"unaverage-quarter","value":50972000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#117"},{"ref":"#118"}],"rule":"per-share-quarter","value":0.71},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.69},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.55},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.76},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.82},"#119":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.81},"#120":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":51072000},"#121":{"kind":"computed","op":"product","terms":[{"ref":"#119"},{"ref":"#120"}],"value":143512320},"#122":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.14},"#123":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":50972000},"#124":{"kind":"computed","op":"product","terms":[{"ref":"#122"},{"ref":"#123"}],"value":109080080},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#124","weight":-1}],"value":34432240},"#126":{"kind":"computed","op":"sum","terms":[{"ref":"#120","weight":4},{"ref":"#123","weight":-3}],"rule":"unaverage-quarter","value":51372000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"per-share-quarter","value":0.6702530561395312},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.81},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.72},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.03},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.11},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":7,"unit":"USD","end":"2026-03-31","value":293356000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2026-06-30","value":176670000},"#127":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.95},"#128":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51123000},"#129":{"kind":"computed","op":"product","terms":[{"ref":"#127"},{"ref":"#128"}],"value":201935850},"#130":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2.87},"#131":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":51107000},"#132":{"kind":"computed","op":"product","terms":[{"ref":"#130"},{"ref":"#131"}],"value":146677090},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132","weight":-1}],"value":55258760},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#128","weight":4},{"ref":"#131","weight":-3}],"rule":"unaverage-quarter","value":51171000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"per-share-quarter","value":1.079884309472162},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":3.95},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.14},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.64},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2023-12-31","value":1567000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2023-12-31","value":1567000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2024-09-30","value":553000},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":4,"unit":"USD","end":"2022-12-31","value":2112000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":3,"unit":"USD","end":"2023-09-30","value":553000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2024-03-31","value":543000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2024-06-30","value":322000},"cash@2024Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2024-12-31","value":86012000},"cash@FY2024":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2024-12-31","value":86012000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":7,"unit":"USD","end":"2025-03-31","value":73981000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2025-06-30","value":84708000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2025-09-30","value":149167000},"cash@2025Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2025-12-31","value":170500000},"cash@FY2025":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2025-12-31","value":170500000},"#135":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171338000},"#136":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61362000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":109976000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171338000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21856000},"#137":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":3751000},"#138":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21856000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":-18105000},"#139":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":82682000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":78931000},"#140":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":163377000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":80695000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":163377000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7128000},"#141":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":32470000},"#142":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":7128000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":25342000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":50972000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":50972000},"#143":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":108640000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":76170000},"#144":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":156845000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":48205000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":156845000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":143675000},"#145":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":196810000},"#146":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":143675000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":53135000},"#147":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":35844000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":35844000},"#148":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35590000},"#149":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":28134000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":7456000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":7456000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":35590000},"#151":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9222000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":9222000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":50972000},"#152":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":16517000},"#153":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":7295000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":7295000},"#154":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":34506000},"#155":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":17989000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":17989000},"#156":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":48278000},"#157":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":13772000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":13772000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":48278000},"#158":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":18539000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":18539000},"#159":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":31623000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":13084000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":13084000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":50972000},"#161":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":42119000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":10496000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":10496000},"#163":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":66836000},"#164":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":24717000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":24717000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":66836000},"#165":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15470000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":15470000},"#166":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":35600000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":20130000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":20130000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":50972000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":50972000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112","weight":4},{"ref":"#115","weight":-3}],"rule":"unaverage-quarter","value":50972000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120","weight":4},{"ref":"#123","weight":-3}],"rule":"unaverage-quarter","value":51372000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":51072000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":51091000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":51094000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":51137000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128","weight":4},{"ref":"#131","weight":-3}],"rule":"unaverage-quarter","value":51171000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":51123000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":51189000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":51220000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":1000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2023-12-31","value":1000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-10-31","value":50972059},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":50980924},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2024-12-31","value":50980924},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2025-03-31","value":50999228},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2025-06-30","value":51006575},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2025-09-30","value":51006575},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2025-12-31","value":51006719},"#168":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2423204000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#54"}],"rule":"component-sum","value":2534606000},"#169":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":632499000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#56"}],"rule":"component-sum","value":667315000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":555938000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#60"}],"rule":"component-sum","value":584794000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#58"}],"rule":"component-sum","value":2663847000},"#171":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":550972000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#64"}],"rule":"component-sum","value":586805000},"#172":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":614796000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#66"}],"rule":"component-sum","value":652064000},"#173":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":671085000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#68"}],"rule":"component-sum","value":707276000},"#174":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":673381000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#8"}],"rule":"component-sum","value":713633000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#6"}],"rule":"component-sum","value":2659778000},"#175":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":734136000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#70"}],"rule":"component-sum","value":775645000},"#176":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":801597000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#72"}],"rule":"component-sum","value":848959000},"#177":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":862598000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#74"}],"rule":"component-sum","value":914439000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":893968000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#80"}],"rule":"component-sum","value":942594000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#78"}],"rule":"component-sum","value":3481637000},"#179":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":906224000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#83"}],"rule":"component-sum","value":959269000},"#180":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1048624000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#85"}],"rule":"component-sum","value":1119776000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":60942000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-17989000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":11.813636274039567},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.0578263697707575},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":5.488544452255958},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.5843348625082878},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":213972000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":54780000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":33005000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-20130000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.853107514370137},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":9.075658501055988},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.811757894745389},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.5873637159141971},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":97829000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":114602000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-61339000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-35844000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":10.226766694452163},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.099620264888395},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.622802630360285},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":166023000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.835278768228868},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":6.98223878807816},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.020030498769177},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":51299000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":102520000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-7456000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.549589597903474},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.010470051186218},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.740438370472442},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.8507207024311019},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":166964000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":52200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":135748000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-35590000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.277996349482725},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.675436783340749},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.807682201801436},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.8507207024311019},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":166964000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":194524000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":12634000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-9222000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":11.941555629074509},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.214589037045561},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.509268981874381},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":39802000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-25400000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-7295000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.5931760246697},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":7.294707075762077},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.540730167350751},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":53003000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":66923000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-13772000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.355013835537452},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.05617412504377},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":4.5374244047822785},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.7866821201083039},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":209636000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":47197000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":115099000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-48278000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.91187797949598},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.664140071621952},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.032872054279683},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.7866821201083039},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":209636000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":194782000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-11411000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-18539000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":11.189179184374126},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.167700383122296},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.436331171541284},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.7785265386792297},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":218142000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":52488000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":12258000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-13084000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":13.008510351982602},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.868657118113961},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.734666281772741},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.7727513942381259},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":203891000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":74967000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":65674000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-10496000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.588111307026612},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":7.334772298899496},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.773798666423461},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.7567160123378631},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":135907000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":77495000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":23488000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-24717000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.617128304095417},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.80967935840043},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.465104323204201},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.760932639671824},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":111049000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":74312000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":90009000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-66836000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.120691215296231},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.06680863455911},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.38572229724265},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.760932639671824},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":111049000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":279262000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":128205000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-15470000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.607032334155935},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.491564227115405},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.623784298806214},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.7676490414632144},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-15332000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":80560000},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.00830502572324},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.6799626810832233},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-2.272446049828656},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.126647349925598},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.755762176857401},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.019214018466043},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-3.6111707443987755},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.809854167379726},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.039007820162579},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-1.380425801659511},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.3302715455589247},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":6.655114407896071},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.3221601784330166},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.402554781446765},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":12.363626895336626},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":667828000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#181"}],"scale":100,"value":32.122792096168475},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1047700000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#182"}],"scale":100,"value":26.200152715471987},"#183":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":617381000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#183"}],"scale":100,"value":27.29773025084996},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":617381000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#184"}],"scale":100,"value":27.29773025084996},"#185":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":718260000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#185"}],"scale":100,"value":41.16169632166625},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":718260000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#186"}],"scale":100,"value":41.16169632166625},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":752322000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#187"}],"scale":100,"value":38.829517148242374},"#188":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":803008000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#188"}],"scale":100,"value":35.93974157169044},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":858120000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#189"}],"scale":100,"value":33.22076166503519},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":911367000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#190"}],"scale":100,"value":30.893043088020523},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":911367000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#191"}],"scale":100,"value":30.893043088020523},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":964968000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#192"}],"scale":100,"value":28.811732617040153},"#193":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":145446000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"totalAssets@2024Q3"}],"scale":100,"value":11.36925737048305},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":254461000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1769524000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#195"}],"scale":100,"value":14.380194899871379},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":137230000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#196"},{"ref":"totalAssets@2023Q4"}],"scale":100,"value":13.038987742040309},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"totalAssets@FY2023"}],"scale":100,"value":13.038987742040309},"#197":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":143421000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1170461000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#197"},{"ref":"#198"}],"scale":100,"value":12.25337708817295},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1170461000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#199"}],"scale":100,"value":12.25337708817295},"#200":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":151879000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"totalAssets@2025Q1"}],"scale":100,"value":11.201780141859665},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":165750000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#201"},{"ref":"totalAssets@2025Q2"}],"scale":100,"value":11.188914098166773},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":180960000},"#203":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1451514000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#203"}],"scale":100,"value":12.46698275042473},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":201770000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1508597000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#204"},{"ref":"#205"}],"scale":100,"value":13.374678592095835},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1508597000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#206"}],"scale":100,"value":13.374678592095835},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":223414000},"#208":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1601797000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#207"},{"ref":"#208"}],"scale":100,"value":13.9477099782307},"#209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":448849500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#193"},{"ref":"#209"}],"scale":100,"value":32.40418002025178},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":643805000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#194"},{"ref":"#210"}],"scale":100,"value":39.52454547572635},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":372592000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#211"}],"scale":100,"value":33.4899836818826},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":415548500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#196"},{"ref":"#212"}],"scale":100,"value":33.02382273068005},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":415548500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#213"}],"scale":100,"value":33.02382273068005},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":139370000},"#215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":429450500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#214"},{"ref":"#215"}],"scale":100,"value":32.453099949819595},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":139693000},"#217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":455339000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#216"},{"ref":"#217"}],"scale":100,"value":30.678900775026957},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":435731000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#197"},{"ref":"#218"}],"scale":100,"value":32.91503243973919},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":435731000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#219"}],"scale":100,"value":32.91503243973919},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":462252500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#200"},{"ref":"#220"}],"scale":100,"value":32.856285255352866},"#221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":502200000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#201"},{"ref":"#221"}],"scale":100,"value":33.00477897252091},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":513174500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#202"},{"ref":"#222"}],"scale":100,"value":35.26285893005206},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":526215000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#204"},{"ref":"#223"}],"scale":100,"value":38.343642807597654},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":526215000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#224"}],"scale":100,"value":38.343642807597654},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":573571500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#207"},{"ref":"#225"}],"scale":100,"value":38.951377465581885},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":43579000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#226"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":6.074524049143726},"#227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":310081000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#227"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":33.650834648266994},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":155140000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#228"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":5.747522459942567},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":123920000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#229"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":19.492919816648268},"#230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-4705000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#230"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-0.1648338173830477},"#231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":200940000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#231"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":32.11499642793785},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":218093000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#232"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":31.006734691266225},"#233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":225835000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#233"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":29.676669053923543},"#234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":251834000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#234"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":33.15184337803005},"#235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":896702000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#235"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":31.466705969256246},"#236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":210324000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#236"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":25.443578679189827},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2021-12-31","value":362937000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2022-12-31","value":382247000}},"quality":[{"metric":"operatingExpenses","periodKey":"2026Q2","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 10 of 16 period(s), by up to 4.3% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}