{"schemaVersion":2,"ticker":"ENPH","company":{"ticker":"ENPH","name":"Enphase Energy, Inc.","exchange":"Nasdaq","cik":1463101,"sic":"3674","sicDescription":"Semiconductors & Related Devices","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:38.707Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"costOfRevenue":[55159000,120454000,161390000,165430000,230861000,249032000,264583000,230123000,221714000,403088000,428444000,827627000,1356258000,1232398000,701245000,785981000],"grossProfit":[6502000,29069000,55288000,67416000,113043000,108217000,58008000,56043000,94445000,221245000,345981000,554422000,974595000,1058388000,629138000,687004000],"pretaxIncome":[-21777000,-32290000,-37567000,-25050000,-7286000,-20703000,-65987000,-45341000,-10229000,90114000,119410000,120928000,452048000,513139000,120159000,204814000],"operatingExpenses":[27219000,57781000,86449000,89574000,117472000,127526000,120708000,95421000,92849000,118516000,159542000,338590000,526334000,612647000,551846000,529478000],"operatingIncome":[null,null,null,null,null,null,-62700000,-39378000,1596000,102729000,186439000,215832000,448261000,445741000,77292000,157526000],"revenue":[61661000,149523000,216678000,232846000,343904000,357249000,322591000,286166000,316159000,624333000,774425000,1382049000,2330853000,2290786000,1330383000,1472985000],"cash":[39993000,51524000,45294000,38190000,42032000,28452000,17764000,29144000,106237000,251409000,679379000,119316000,473244000,288748000,369110000,474318000],"interestExpense":[914000,3006000,6436000,2055000,1863000,501000,2773000,8212000,10693000,9691000,21001000,45152000,9438000,8839000,8905000,4521000],"netIncome":[-21777000,-32290000,-38218000,-25913000,-8052000,-22082000,-67462000,-45192000,-11627000,161148000,133995000,145449000,397362000,438936000,102658000,172133000],"dilutedEps":[null,null,null,null,null,null,null,null,null,null,null,null,2.77,3.08,0.75,1.29],"currentAssets":[null,81787000,94998000,90509000,114896000,121768000,117864000,130446000,222302000,499657000,933064000,1462461000,2264271000,2443518000,2327084000,2606860000],"totalAssets":[null,106242000,122291000,116669000,152192000,165528000,163576000,169147000,339937000,713223000,1200102000,2079256000,3084280000,3383012000,3249676000,3509792000],"currentLiabilities":[null,52370000,33855000,33365000,58706000,72848000,82772000,91741000,147161000,199311000,534043000,439796000,638219000,532449000,660091000,1262150000],"totalLiabilities":[null,92268000,65636000,76463000,105240000,124079000,162276000,178273000,332161000,441011000,716109000,1649088000,2258707000,2399388000,2416660000,2422769000],"totalDebt":[null,14677000,11061000,11061000,0,0,23800000,49751000,109783000,105543000,330865000,1037646000,1290357000,1293738000,1302380000,1204377000],"equity":[38481000,13974000,56655000,40206000,46952000,41449000,1300000,-9126000,7776000,272212000,483993000,430168000,825573000,983624000,833016000,1087023000],"operatingCashFlow":[-17852000,-367000,-44645000,-872000,24222000,-21160000,-32953000,-28442000,16132000,139067000,216334000,352028000,744817000,696780000,513693000,136540000],"capex":[3262000,14662000,12990000,6257000,13999000,12762000,12845000,4121000,4151000,14788000,20558000,52508000,46443000,110401000,33604000,40639000],"dilutedShares":[752000,1255000,30740000,41647000,42903000,44632000,50519000,82939000,99619000,131644000,141918000,142878000,144390000,143290000,140004000,134886000],"sharesOutstanding":[null,1698000,40856000,42123000,43756000,45821000,62269000,85914000,107035000,123109000,128962000,133894000,136441000,135722000,132448000,131080000],"totalCosts":[82378000,178235000,247839000,255004000,348333000,376558000,385291000,325544000,314563000,521604000,587986000,1166217000,1882592000,1845045000,1253091000,1315459000],"depreciationAndAmortization":[1550000,3032000,5568000,6981000,8259000,10539000,10638000,9004000,9667000,14119000,18103000,30846000,58775000,74708000,81389000,80645000],"freeCashFlow":[-21114000,-15029000,-57635000,-7129000,10223000,-33922000,-45798000,-32563000,11981000,124279000,195776000,299520000,698374000,586379000,480089000,95901000],"capexOutflow":[-3262000,-14662000,-12990000,-6257000,-13999000,-12762000,-12845000,-4121000,-4151000,-14788000,-20558000,-52508000,-46443000,-110401000,-33604000,-40639000],"grossMargin":[10.54475276106453,19.44115621008139,25.516203767802914,28.953041924705598,32.87051037498837,30.29175728973349,17.981902780920734,19.58408755757148,29.87262738052689,35.43701838602156,44.67585628046615,40.11594379070496,41.812804153672495,46.20195862904698,47.28999092742466,46.64025770798752],"operatingMargin":[null,null,null,null,null,null,-19.436376092327436,-13.760544579020568,0.5048092889969921,16.454199922156924,24.074506892210348,15.616812428502897,19.231628935844515,19.457993893798896,5.8097555365635305,10.694338367328928],"netMargin":[-35.31729942751496,-21.59533984738134,-17.6381543119283,-11.128814753098615,-2.341351074718526,-6.181122970253241,-20.9125487071865,-15.792232480448412,-3.6775799518596655,25.811225740109844,17.302514769022178,10.524156524117451,17.047921941023308,19.16093428194515,7.716424518352985,11.685998160198508],"currentRatio":[null,1.5617147221691807,2.8060256978289764,2.71269294170538,1.9571423704561715,1.671535251482539,1.4239597931667713,1.421894245757077,1.5106040323183452,2.506921344030184,1.7471701716902945,3.325316737760234,3.547796289361489,4.58920572674566,3.5253987707755448,2.0654121934793803],"netDebt":[null,-36847000,-34233000,-27129000,-42032000,-28452000,6036000,20607000,3546000,-145866000,-348514000,918330000,817113000,1004990000,933270000,730059000],"ebit":[-20863000,-29284000,-31131000,-22995000,-5423000,-20202000,-63214000,-37129000,464000,99805000,140411000,166080000,461486000,521978000,129064000,209335000],"fcfMargin":[-34.24206548709881,-10.051296456063616,-26.599377878695574,-3.0616802521838467,2.972631897273658,-9.495337985550695,-14.196924278730652,-11.37905970660386,3.7895489294943365,19.905883558934097,25.28017561416535,21.672169365919732,29.96216406611657,25.597284076295214,36.08652545920987,6.510656931333313],"ebitda":[-19313000,-26252000,-25563000,-16014000,2836000,-9663000,-52576000,-28125000,10131000,113924000,158514000,196926000,520261000,596686000,210453000,289980000],"debtToCapital":[null,51.22683326934487,16.334396597554495,21.575282345368365,0,0,94.82071713147411,122.464,93.38544900858292,27.93953753093937,40.604007078533925,70.69328947673206,60.9829720264848,56.80862331065505,60.990092704116705,52.56074888714323],"returnOnAssets":[null,-30.39287664012349,-33.446373171489455,-21.68814864412454,-5.989712156095528,-13.900289563137353,-40.99737469006758,-27.16493900331507,-4.567811991734174,30.602757415777283,14.006506996981694,8.870577716736019,15.3910808407262,13.574027583724376,3.0955172322292257,5.093093125080258],"returnOnEquity":[-83.58409457281032,-123.11505099609188,-108.22183522349175,-53.505538864971456,-18.47678927924,-49.95871087431137,-315.61907880886105,1154.9194991055456,1722.5185185185187,115.11064759918281,35.43880297009409,31.821309375482,63.28725429845804,48.52274241003053,11.301964065527567,17.930156627026847],"revenueGrowth":[null,142.49201277955274,44.91282277642905,7.461763538522592,47.69590201248894,3.880443379547782,-9.701356756771883,-11.291387546459763,10.480979571297787,97.47437207228009,24.04037588914889,78.46131000419668,68.65197977785158,-1.718984423299108,-41.924605790326986,10.718868175555452]}},"quarterly":{"keys":["2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1"],"labels":["Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26"],"series":{"costOfRevenue":[15421000,24785000,36185000,44063000,33293000,42096000,44489000,41512000,33376000,41883000,44611000,45560000,38925000,55172000,66592000,70172000,58629000,69066000,71408000,49929000,52361000,65049000,72805000,74367000,47703000,61157000,60577000,60685000,51657000,53195000,52738000,64124000,66811000,88775000,115351000,132151000,124870000,77151000,83522000,142901000,178805000,188256000,211161000,249405000,264319000,311191000,366797000,413951000,399645000,387776000,289069000,155908000,147831000,166292000,202702000,184420000,187843000,192660000,214188000,191290000,182507000],"grossProfit":[2648000,4807000,8543000,13071000,9307000,13601000,16324000,16056000,12201000,16284000,17435000,21496000,18655000,26832000,32521000,35035000,28024000,33027000,31466000,15700000,11760000,14136000,15879000,16234000,7048000,13547000,16461000,18989000,18315000,22701000,25264000,28165000,33339000,45319000,64706000,77881000,80675000,48387000,94981000,121938000,122949000,127801000,140358000,163314000,176973000,219005000,267916000,310701000,326371000,323342000,262013000,146662000,115508000,137166000,178171000,198293000,168241000,170493000,196239000,152031000,100393000],"pretaxIncome":[-9289000,-10288000,-7176000,-5537000,-10119000,-11234000,-8777000,-7437000,-10224000,-6272000,-6160000,-2394000,-6127000,-2916000,940000,817000,-6153000,-377000,935000,-15108000,-18559000,-16379000,-18612000,-12437000,-23174000,-11239000,-7038000,-3888000,-4893000,-3399000,-3222000,1285000,3113000,11209000,31371000,44421000,57068000,-53855000,44845000,71352000,-1666000,46346000,25707000,50541000,57407000,92208000,134255000,168178000,178973000,184594000,137345000,12227000,-11499000,11216000,50743000,69699000,46893000,42205000,77019000,38697000,-13860000],"operatingExpenses":[11605000,14297000,14978000,16901000,18587000,21106000,24521000,22235000,21912000,21775000,22780000,23107000,24440000,29320000,30628000,33084000,33572000,33396000,29687000,30871000,30848000,29924000,33610000,26326000,29143000,22794000,22362000,21122000,20790000,23259000,25638000,23162000,26205000,27872000,31000000,33439000,35963000,37533000,43222000,42824000,61563000,68401000,103007000,105619000,115149000,124969000,132475000,153741000,158708000,153022000,144024000,156893000,144607000,135367000,128383000,143489000,136319000,133486000,130080000,129593000,130036000],"operatingIncome":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1893000,null,-5548000,-369000,1779000,null,-19088000,-15788000,-17731000,-10093000,-22095000,-9247000,-5901000,-2133000,-2475000,-558000,-374000,5003000,7134000,17447000,33706000,44442000,44712000,10854000,51759000,79114000,61386000,59400000,37351000,57695000,61824000,94036000,135441000,156960000,167663000,170320000,117989000,-10231000,-29099000,1799000,49788000,54804000,31922000,37007000,66159000,22438000,-29643000],"revenue":[18069000,29592000,44728000,57134000,42600000,55697000,60813000,57568000,45577000,58167000,62046000,67056000,57580000,82004000,99113000,105207000,86653000,102093000,102874000,65629000,64121000,79185000,88684000,90601000,54751000,74704000,77038000,79674000,69972000,75896000,78002000,92289000,100150000,134094000,180057000,210032000,205545000,125538000,178503000,264839000,301754000,316057000,351519000,412719000,441292000,530196000,634713000,724652000,726016000,711118000,551082000,302570000,263339000,303458000,380873000,382713000,356084000,363153000,410427000,343321000,282900000],"cash":[30524000,35568000,26522000,51524000,31903000,66969000,41717000,45294000,36434000,33976000,31778000,38190000,39935000,37621000,44537000,42032000,27127000,31887000,22491000,28452000,13016000,8243000,24112000,17764000,29955000,30953000,28878000,29144000,53255000,58471000,116164000,106237000,78087000,205959000,203046000,251409000,549144000,607254000,661792000,679379000,1489010000,1312261000,885546000,119316000,251850000,495473000,337583000,473244000,286045000,278676000,290075000,288748000,253652000,252102000,256325000,369110000,350077000,370536000,401880000,474318000,497546000],"interestExpense":[280000,460000,886000,1380000,1479000,3405000,527000,1025000,464000,484000,437000,670000,449000,486000,356000,572000,78000,87000,140000,196000,152000,212000,1234000,1175000,2139000,2080000,1760000,2233000,2385000,2423000,2790000,3095000,3751000,1351000,2286000,2303000,3155000,5952000,5993000,5901000,7329000,12506000,12628000,12689000,2736000,2168000,2255000,2279000,2156000,2219000,2196000,2268000,2196000,2220000,2237000,2252000,2047000,815000,830000,829000,633000],"netIncome":[-9289000,-10288000,-7176000,-5537000,-10184000,-11385000,-8907000,-7742000,-10406000,-6396000,-6301000,-2810000,-6236000,-3031000,813000,402000,-6320000,-603000,624000,-15783000,-18795000,-16723000,-18756000,-13188000,-23305000,-12093000,-6854000,-2940000,-5128000,-3738000,-3470000,709000,2765000,10618000,31099000,116666000,68936000,-47294000,39362000,72991000,31698000,39351000,21809000,52591000,51821000,76976000,114812000,153753000,146873000,157191000,113953000,20919000,-16097000,10833000,45762000,62160000,29730000,37052000,66638000,38713000,-7406000],"dilutedEps":[null,null,null,null,null,null,null,null,-0.25,-0.15,null,null,-0.15,-0.07,0.02,null,-0.14,null,0.01,null,null,null,-0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.02,1.09,0.8,0.12831398594807022,-0.12,0.08,0.33,0.42385201046871285,0.22,0.28,0.5,0.28176682683674864,-0.06],"currentAssets":[null,null,null,81787000,73319000,110477000,98131000,94998000,86143000,86694000,94067000,90509000,86781000,105470000,114489000,114896000,114830000,141332000,141610000,121768000,112885000,104436000,129882000,117864000,122799000,121502000,136317000,130446000,147853000,155379000,209798000,222302000,195442000,349851000,391517000,499657000,751697000,757201000,850234000,933064000,1791362000,1665919000,1768081000,1462461000,1558783000,1735992000,1982664000,2264271000,2512633000,2560789000,2598630000,2443518000,2302571000,2241649000,2360881000,2327084000,2197245000,2288941000,2391787000,2606860000,1830271000],"totalAssets":[null,null,null,106242000,103375000,136489000,124099000,122291000,113065000,113348000,120310000,116669000,113160000,132083000,144724000,152192000,153490000,181298000,182963000,165528000,158520000,152509000,176428000,163576000,167507000,163678000,177081000,169147000,212118000,218536000,326510000,339937000,319252000,481518000,523669000,713223000,1030787000,997927000,1092340000,1200102000,2194199000,2100656000,2230164000,2079256000,2263277000,2437108000,2697835000,3084280000,3380853000,3465882000,3553942000,3383012000,3232980000,3166576000,3264191000,3249676000,3106086000,3178789000,3320488000,3509792000,2723923000],"currentLiabilities":[null,null,null,52370000,58155000,45166000,38141000,33855000,31086000,33983000,42424000,33365000,34095000,51956000,57953000,58706000,62292000,83688000,79139000,72848000,79946000,84617000,85568000,82772000,54629000,63345000,85489000,91741000,103685000,114648000,134922000,147161000,128746000,143613000,146819000,199311000,233622000,223523000,256519000,534043000,344473000,356593000,393455000,439796000,453756000,480010000,550236000,638219000,729289000,743605000,774387000,532449000,554095000,529632000,567478000,660091000,1159289000,1162589000,1171144000,1262150000,481783000],"totalLiabilities":[null,null,null,92268000,98827000,66406000,61571000,65636000,64956000,69001000,79977000,76463000,76722000,94929000,102262000,105240000,109509000,132550000,129997000,124079000,132960000,140052000,166199000,162276000,160036000,166062000,184883000,178273000,243269000,248651000,322354000,332161000,305128000,364247000,371380000,441011000,714580000,627751000,676134000,716109000,1461358000,1516257000,1582349000,1649088000,1932295000,1986109000,2087782000,2258707000,2410760000,2493295000,2539244000,2399388000,2310257000,2282053000,2332818000,2416660000,2295388000,2298152000,2325466000,2422769000,1621571000],"totalDebt":[null,null,null,14677000,null,351000,null,11061000,10486000,9896000,9293000,11061000,7827000,6531000,5861000,0,null,null,null,0,null,null,24005000,23800000,46881000,47336000,47610000,49751000,50727000,51988000,112032000,109783000,68391000,102933000,104062000,105543000,395783000,355445000,360122000,330865000,1002229000,1014140000,1026283000,1037646000,1284169000,1286215000,1288281000,1290357000,1292391000,1294497000,1291612000,1293738000,1295868000,1298024000,1300192000,1302380000,1201891000,1202719000,1203548000,1204377000,572510000],"equity":[null,null,null,13974000,4548000,70083000,62528000,56655000,48109000,44347000,40333000,40206000,36438000,37154000,42462000,46952000,43981000,48748000,52966000,41449000,25560000,12457000,10229000,1300000,7471000,-2384000,-7802000,-9126000,-31151000,-30115000,4156000,7776000,14124000,117271000,152289000,272212000,316207000,370176000,416206000,483993000,732841000,584399000,647815000,430168000,330982000,450999000,610053000,825573000,970093000,972587000,1014698000,983624000,922723000,884523000,931373000,833016000,810698000,880637000,995022000,1087023000,1102352000],"operatingCashFlow":[-9007000,-7194000,-7028000,22862000,-14071000,-17774000,-20429000,7629000,-6972000,-990000,-489000,7579000,4281000,-147000,11208000,8880000,-11498000,-11773000,-6038000,8149000,-15249000,7258000,-20597000,-4365000,-24511000,186000,-2203000,-1914000,3361000,4080000,6816000,1875000,17063000,14772000,4961000,102271000,39222000,25431000,67501000,84180000,75841000,65660000,113354000,97173000,102443000,200650000,188010000,253714000,246232000,269243000,145855000,35450000,49201000,127062000,170138000,167292000,48414000,26629000,13918000,47579000,102871000],"capex":[2318000,4292000,2979000,5073000,4605000,3408000,3041000,1936000,1682000,1785000,1419000,1371000,2172000,2161000,5503000,3413000,3611000,2649000,3422000,3080000,3348000,4162000,2097000,2560000,3466000,49000,94000,512000,1043000,432000,909000,1767000,658000,2518000,4192000,7420000,3353000,4451000,3903000,8851000,9940000,16428000,12682000,13208000,12375000,8691000,8948000,16429000,22476000,44002000,23848000,20075000,7371000,9636000,8533000,8064000,14608000,8259000,8032000,9740000,19898000],"dilutedShares":[848000,1034000,1503000,1630000,1706000,39461000,40755000,40892000,41149000,41617000,41777000,42037000,42205000,42648000,48786000,null,43950000,44319000,47996000,null,46209000,46620000,47278000,61964000,76651000,84434000,84862000,85777000,91422000,97321000,102798000,106705000,115863000,130737000,133611000,133234000,138104000,125603000,141820000,147051000,146442000,141533000,141220000,142239000,144617000,143725000,145962000,145386000,145986000,145098000,143863000,137917000,135891000,136123000,139914000,151308000,136208000,135219000,132995000,139227000,131337000],"sharesOutstanding":[null,null,null,1698000,1713000,40753000,40757000,40856000,41393000,41739000,41813000,42123000,42354000,42835000,43378000,43756000,44117000,44427000,45004000,45821000,46365000,46744000,59958000,62269000,84276000,84581000,85217000,85914000,96765000,98082000,106322000,107035000,110211000,121950000,122306000,123109000,125072000,125979000,126270000,128962000,135691000,134571000,134848000,133894000,134959000,135426000,135857000,136441000,137002000,136006000,136512000,135722000,135989000,135396000,135084000,132448000,131186000,130736000,130849000,131080000,131784000],"totalCosts":[27026000,39082000,51163000,60964000,51880000,63202000,69010000,63747000,55288000,63658000,67391000,68667000,63365000,84492000,97220000,103256000,92201000,102462000,101095000,80800000,83209000,94973000,106415000,100693000,76846000,83951000,82939000,81807000,72447000,76454000,78376000,87286000,93016000,116647000,146351000,165590000,160833000,114684000,126744000,185725000,240368000,256657000,314168000,355024000,379468000,436160000,499272000,567692000,558353000,540798000,433093000,312801000,292438000,301659000,331085000,327909000,324162000,326146000,344268000,320883000,312543000],"depreciationAndAmortization":[544000,668000,808000,1012000,1085000,1366000,1487000,1630000,1660000,1709000,1753000,1859000,1910000,1992000,2102000,2255000,2532000,2522000,2650000,2835000,2680000,2708000,2651000,2599000,2328000,2255000,2180000,2241000,2276000,2193000,2481000,2717000,3572000,4122000,3857000,2568000,3844000,4141000,4765000,5353000,5558000,7596000,8255000,9437000,14103000,13999000,14664000,16009000,16591000,17828000,19448000,20841000,20137000,20484000,20103000,20665000,19915000,20085000,20218000,20427000,20815000],"freeCashFlow":[-11325000,-11486000,-10007000,17789000,-18676000,-21182000,-23470000,5693000,-8654000,-2775000,-1908000,6208000,2109000,-2308000,5705000,5467000,-15109000,-14422000,-9460000,5069000,-18597000,3096000,-22694000,-6925000,-27977000,137000,-2297000,-2426000,2318000,3648000,5907000,108000,16405000,12254000,769000,94851000,35869000,20980000,63598000,75329000,65901000,49232000,100672000,83965000,90068000,191959000,179062000,237285000,223756000,225241000,122007000,15375000,41830000,117426000,161605000,159228000,33806000,18370000,5886000,37839000,82973000],"capexOutflow":[-2318000,-4292000,-2979000,-5073000,-4605000,-3408000,-3041000,-1936000,-1682000,-1785000,-1419000,-1371000,-2172000,-2161000,-5503000,-3413000,-3611000,-2649000,-3422000,-3080000,-3348000,-4162000,-2097000,-2560000,-3466000,-49000,-94000,-512000,-1043000,-432000,-909000,-1767000,-658000,-2518000,-4192000,-7420000,-3353000,-4451000,-3903000,-8851000,-9940000,-16428000,-12682000,-13208000,-12375000,-8691000,-8948000,-16429000,-22476000,-44002000,-23848000,-20075000,-7371000,-9636000,-8533000,-8064000,-14608000,-8259000,-8032000,-9740000,-19898000],"grossMargin":[14.65493386463003,16.24425520410922,19.099892684671794,22.87779605838905,21.847417840375588,24.41962762805896,26.84294476509957,27.890494719288494,26.7700814007065,27.995255041518384,28.10011926635077,32.05678835600095,32.39840222299409,32.72035510462904,32.81204281981173,33.30101609208513,32.34048446101116,32.3499162528283,30.586931586212255,23.922351399533742,18.340325322437266,17.851865883690092,17.90514636236525,17.918124524011876,12.872824240653138,18.13423645320197,21.367377138555,23.833370986771094,26.174755616532323,29.910667228839465,32.38891310479218,30.51826328164787,33.289066400399406,33.79644130236998,35.93639791843694,37.08054010817399,39.24931280254932,38.543707881278976,53.20974997619088,46.042312499292024,40.74477885960086,40.43606058400858,39.92899388084285,39.57026451411251,40.103378262012455,41.306422530535876,42.21057391293388,42.87589077239834,44.95369248060649,45.469528263944945,47.54519291139975,48.47208910334799,43.86285358416338,45.20098333212504,46.779635206486155,51.81245476375247,47.24755956459712,46.94798060321683,47.81337485106974,44.28246451571562,35.48709791445741],"operatingMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.9099411782510871,null,-6.402548094122534,-0.3614351620581235,1.7292999202908412,null,-29.76871851655464,-19.938119593357328,-19.993459925127418,-11.140053641792033,-40.35542729813154,-12.378185907046477,-7.6598561748747365,-2.677159424655471,-3.5371291373692335,-0.7352166122061768,-0.47947488525935233,5.421014422087139,7.123315027458811,13.011022118812177,18.71962767345896,21.159632817856327,21.752900824636942,8.645987669072312,28.996151325187814,29.87248856852654,20.34306090391511,18.794078283347623,10.6255991852503,13.97924495843419,14.009771307886842,17.73608250533765,21.338935865501416,21.66005199737253,23.093568185825106,23.951017974513373,21.410425308756228,-3.3813662954027164,-11.050015379415886,0.592833275115502,13.072073893397537,14.319868935729907,8.96473865717078,10.190470683155585,16.11955353814442,6.53557457889264,-10.478260869565217],"netMargin":[-51.40848967845481,-34.7661530143282,-16.043641566803792,-9.691252144082332,-23.906103286384976,-20.440957322656516,-14.64653939124858,-13.448443579766536,-22.831691423305614,-10.995925524782093,-10.155368597492183,-4.19052732044858,-10.830149357415769,-3.696161162870104,0.8202758467607681,0.3821038524052582,-7.293457814501518,-0.5906379477535189,0.6065672570328752,-24.048819881454843,-29.3117699349667,-21.11889878133485,-21.14924901898877,-14.556130727033917,-42.56543259483845,-16.187888198757765,-8.896908019418987,-3.6900369003690034,-7.32864574401189,-4.925160746284389,-4.448603881951745,0.7682389017109298,2.760858711932102,7.918325950452668,17.271752833824845,55.54677382494096,33.53815466199615,-37.67305517054597,22.0511700083472,27.56051789955407,10.504583203536656,12.450602264781354,6.204216557284243,12.742568188040773,11.743018228293284,14.518404514556881,18.088805491615894,21.21749474230389,20.229994931241187,22.104770235038348,20.678047913014762,6.913772019697921,-6.112653272018197,3.5698515115765606,12.01502863159111,16.241935863166393,8.349153570505836,10.202862154518893,16.236261259614988,11.276036129453194,-2.617886178861789],"currentRatio":[null,null,null,1.5617147221691807,1.2607514401169289,2.446021343488465,2.572848116200414,2.8060256978289764,2.7711188316283857,2.5510990789512404,2.2173062417499527,2.71269294170538,2.545270567531896,2.029986912002464,1.9755491518989525,1.9571423704561715,1.8434148847364027,1.6887964821718764,1.7893832370891722,1.671535251482539,1.4120156105371124,1.234220073980406,1.5178805160807778,1.4239597931667713,2.2478720093723115,1.9180992974978293,1.5945560247517225,1.421894245757077,1.4259825432801274,1.3552700439606447,1.554957679251716,1.5106040323183452,1.5180432790144938,2.436067765452988,2.666664396297482,2.506921344030184,3.2175779678283725,3.3875753278186136,3.314506917616239,1.7471701716902945,5.200297265678297,4.671765850703744,4.49373117637341,3.325316737760234,3.4352890099524855,3.616574654694694,3.6032974941661395,3.547796289361489,3.445318659680867,3.443749033425004,3.355725238156116,4.58920572674566,4.155552748174952,4.2324651833726055,4.160304011785479,3.5253987707755448,1.8953384358861336,1.9688307733859516,2.0422655113290937,2.0654121934793803,3.798953055628779],"netDebt":[null,null,null,-36847000,null,-66618000,null,-34233000,-25948000,-24080000,-22485000,-27129000,-32108000,-31090000,-38676000,-42032000,null,null,null,-28452000,null,null,-107000,6036000,16926000,16383000,18732000,20607000,-2528000,-6483000,-4132000,3546000,-9696000,-103026000,-98984000,-145866000,-153361000,-251809000,-301670000,-348514000,-486781000,-298121000,140737000,918330000,1032319000,790742000,950698000,817113000,1006346000,1015821000,1001537000,1004990000,1042216000,1045922000,1043867000,933270000,851814000,832183000,801668000,730059000,74964000],"ebit":[-9009000,-9828000,-6290000,-4157000,-8640000,-7829000,-8250000,-6412000,-9760000,-5788000,-5723000,-1724000,-5678000,-2430000,1296000,1389000,-6075000,-290000,1075000,-14912000,-18407000,-16167000,-17378000,-11262000,-21035000,-9159000,-5278000,-1655000,-2508000,-976000,-432000,4380000,6864000,12560000,33657000,46724000,60223000,-47903000,50838000,77253000,5663000,58852000,38335000,63230000,60143000,94376000,136510000,170457000,181129000,186813000,139541000,14495000,-9303000,13436000,52980000,71951000,48940000,43020000,77849000,39526000,-13227000],"fcfMargin":[-62.676407106093315,-38.814544471478776,-22.37301019495618,31.13557601428221,-43.84037558685446,-38.03077365028637,-38.593721737128575,9.889174541411895,-18.98764727823244,-4.770746299448141,-3.075137800986365,9.257933667382487,3.6627301146231335,-2.814496853812009,5.756056218659509,5.1964222912924045,-17.436211094826493,-14.126335791876036,-9.195715146684295,7.72371969708513,-29.002978743313424,3.909831407463535,-25.589734337648277,-7.643403494442666,-51.09861007104893,0.1833904476333262,-2.9816454217399206,-3.0449080001004094,3.3127536728977307,4.806577421735006,7.572882746596241,0.11702369729870297,16.38042935596605,9.138365624114428,0.4270869780125182,45.16026129351718,17.45067989977864,16.712071245359972,35.62853285378957,28.443318393439032,21.8393128177257,15.576937071477614,28.639134726714634,20.344350514514716,20.41006861669824,36.205290119125756,28.211490862799405,32.74468296506461,30.81970645275035,31.67420878110243,22.13953640293096,5.081468751032818,15.884468308909808,38.69596451568257,42.430153883315434,41.60506698230789,9.4938272991766,5.058473976533307,1.4341161765673311,11.021463877828621,29.329445033580768],"ebitda":[-8465000,-9160000,-5482000,-3145000,-7555000,-6463000,-6763000,-4782000,-8100000,-4079000,-3970000,135000,-3768000,-438000,3398000,3644000,-3543000,2232000,3725000,-12077000,-15727000,-13459000,-14727000,-8663000,-18707000,-6904000,-3098000,586000,-232000,1217000,2049000,7097000,10436000,16682000,37514000,49292000,64067000,-43762000,55603000,82606000,11221000,66448000,46590000,72667000,74246000,108375000,151174000,186466000,197720000,204641000,158989000,35336000,10834000,33920000,73083000,92616000,68855000,63105000,98067000,59953000,7588000],"debtToCapital":[null,null,null,51.22683326934487,null,0.4983388704318937,null,16.334396597554495,17.89572489120232,18.243828696790366,18.726071011163505,21.575282345368365,17.682141646899357,14.950211743161269,12.12879995033421,0,null,null,null,0,null,null,70.12034819185605,94.82071713147411,86.25441566087724,105.30343477487096,119.59907556270097,122.464,259.12852472415204,237.68115942028984,96.42303852377182,93.38544900858292,82.8831121614252,46.744382481698786,40.59356117198685,27.93953753093937,55.58828073427997,48.98493841826518,46.387866984058284,40.604007078533925,57.76302973367069,63.44168018421822,61.303639332942275,70.69328947673206,79.5076745146429,74.03894972064467,67.86376896794768,60.9829720264848,57.12265810498549,57.099648711737196,56.003399369555694,56.80862331065505,58.409504050093055,59.47290023994901,58.26368490274763,60.990092704116705,59.71865095158525,57.72988389886318,54.742309774080425,52.56074888714323,34.18251772384829],"returnOnAssets":[null,null,null,-30.39287664012349,-32.10157194679565,-25.117042399021166,-29.01957308278068,-33.446373171489455,-35.520236555165404,-26.778259425145194,-25.240478051135597,-21.68814864412454,-19.222455519946955,-14.976103263238954,-8.500041504108907,-5.989712156095528,-6.102381398837427,-3.6428500770627448,-3.5991662775758577,-13.900289563137353,-22.151213102144162,-30.363054100123726,-38.986507731134054,-40.99737469006758,-44.150944553671934,-42.59631167631813,-31.365538076824066,-27.16493900331507,-14.232466249588411,-9.764163531424803,-6.06682804100947,-4.567811991734174,-1.4054237160547265,3.0346230433652264,10.630937720174222,30.602757415777283,33.6759160290925,22.90142587254004,21.988738924102528,14.006506996981694,6.000460157036341,11.83779811610662,9.98337398540378,8.870577716736019,7.428957553557216,8.955820531874288,12.021106335451773,15.3910808407262,17.448712201880536,19.40132034782373,18.29143937795606,13.574027583724376,8.345115457254515,3.9082946322464465,1.801578232633479,3.0955172322292257,4.684759552905744,5.5065075058723965,5.940456626663198,5.093093125080258,4.631107773590058],"returnOnEquity":[null,null,null,-123.11505099609188,-729.6613896218118,-48.91628497638514,-57.59499744114637,-108.22183522349175,-146.00148128453955,-58.46543738530106,-59.97413985864419,-53.505538864971456,-51.434113569966996,-45.098833143151616,-27.209372546651366,-18.47678927924,-20.234024297740582,-13.289562524737491,-12.35905604225175,-49.95871087431137,-99.38597374210897,-165.59758189690385,-221.71690798322655,-315.61907880886105,-435.7845660137446,-1337.0793209570138,-4568.603213844252,1154.9194991055456,228.16722972972974,114.83430259392597,837.9594075699396,1722.5185185185187,43.859752158336754,24.374684473817062,57.77238006967305,115.11064759918281,137.63104280252233,69.50786444474988,62.50538703066869,35.43880297009409,18.44662970617169,38.42589634130372,31.174008783661222,31.821309375482,31.127734594946716,39.25002752564714,47.095561696457814,63.28725429845804,75.69340737467094,80.4488102580385,70.38247706879392,48.52274241003053,29.15930550037616,13.958031565173846,6.311897150720605,11.301964065527567,17.13201813062147,19.7946928323778,20.305285260810997,17.930156627026847,14.113274613836543],"revenueGrowth":[null,null,null,null,135.7629088494106,88.21640984049743,35.96181362904669,0.7596177407498184,6.9882629107981264,4.434709230299649,2.0275270090276853,16.481378543635362,26.33565175417425,40.98028091529562,59.74115978467589,56.89423765211168,50.49149010072942,24.497585483634943,3.794658621976943,-37.61916982710276,-26.002561942460154,-22.438365020128703,-13.793572720026436,38.05025217510551,-14.61299730197595,-5.658900044200288,-13.132019304496866,-12.060573282855602,27.800405472046165,1.5956307560505367,1.2513305122147544,15.83327057760373,43.12868004344595,76.68124802361125,130.83638881054333,127.58075176889987,105.23714428357462,-6.380598684504902,-0.8630600309901815,26.094595109316664,46.806781969884945,151.7620162819226,96.92610208231795,55.83769762006352,46.24230333317869,67.75328500871677,80.5629283196641,75.57999510562877,64.52054422015354,34.123607118876784,-13.17619144400698,-58.2461650557785,-63.72820984661496,-57.326632148251065,-30.886329076253627,26.487424397660053,35.21886237891083,19.671585524191148,7.759541894542266,-10.292830397713171,-20.552453915368286]}},"filings":[{"accn":"0001463101-26-000047","filed":"2026-04-28","form":"10-Q"},{"accn":"0001445305-13-000492","filed":"2013-03-05","form":"10-K"},{"accn":"0001463101-14-000007","filed":"2014-03-04","form":"10-K"},{"accn":"0001463101-15-000017","filed":"2015-03-04","form":"10-K"},{"accn":"0001463101-14-000011","filed":"2014-05-07","form":"10-Q"},{"accn":"0001463101-14-000017","filed":"2014-08-06","form":"10-Q"},{"accn":"0001463101-14-000021","filed":"2014-11-05","form":"10-Q"},{"accn":"0001463101-16-000040","filed":"2016-03-01","form":"10-K"},{"accn":"0001463101-17-000024","filed":"2017-03-16","form":"10-K"},{"accn":"0001463101-18-000030","filed":"2018-04-02","form":"10-K"},{"accn":"0001463101-19-000033","filed":"2019-03-15","form":"10-K"},{"accn":"0001463101-20-000021","filed":"2020-02-21","form":"10-K"},{"accn":"0001463101-21-000016","filed":"2021-02-16","form":"10-K"},{"accn":"0001463101-22-000016","filed":"2022-02-11","form":"10-K"},{"accn":"0001463101-21-000066","filed":"2021-04-27","form":"10-Q"},{"accn":"0001463101-21-000108","filed":"2021-07-27","form":"10-Q"},{"accn":"0001463101-21-000125","filed":"2021-10-26","form":"10-Q"},{"accn":"0001463101-23-000025","filed":"2023-02-13","form":"10-K"},{"accn":"0001463101-22-000053","filed":"2022-04-26","form":"10-Q"},{"accn":"0001463101-22-000094","filed":"2022-07-26","form":"10-Q"},{"accn":"0001463101-22-000112","filed":"2022-10-25","form":"10-Q"},{"accn":"0001463101-26-000013","filed":"2026-02-17","form":"10-K"},{"accn":"0001463101-25-000101","filed":"2025-07-22","form":"10-Q"},{"accn":"0001463101-25-000112","filed":"2025-10-28","form":"10-Q"},{"accn":"0001463101-24-000024","filed":"2024-02-09","form":"10-K"},{"accn":"0001463101-23-000085","filed":"2023-04-25","form":"10-Q"},{"accn":"0001463101-23-000140","filed":"2023-07-27","form":"10-Q"},{"accn":"0001463101-23-000165","filed":"2023-10-26","form":"10-Q"},{"accn":"0001463101-18-000075","filed":"2018-08-06","form":"10-Q"},{"accn":"0001463101-18-000116","filed":"2018-11-06","form":"10-Q"},{"accn":"0001463101-18-000047","filed":"2018-05-10","form":"10-Q"},{"accn":"0001463101-20-000068","filed":"2020-05-05","form":"10-Q"},{"accn":"0001463101-19-000129","filed":"2019-07-30","form":"10-Q"},{"accn":"0001463101-19-000157","filed":"2019-10-29","form":"10-Q"},{"accn":"0001463101-25-000056","filed":"2025-04-22","form":"10-Q"},{"accn":"0001463101-17-000054","filed":"2017-05-10","form":"10-Q"},{"accn":"0001463101-20-000107","filed":"2020-08-04","form":"10-Q"},{"accn":"0001463101-17-000091","filed":"2017-08-09","form":"10-Q"},{"accn":"0001463101-17-000110","filed":"2017-11-08","form":"10-Q"},{"accn":"0001463101-20-000127","filed":"2020-10-27","form":"10-Q"},{"accn":"0001463101-25-000024","filed":"2025-02-10","form":"10-K"},{"accn":"0001463101-15-000023","filed":"2015-05-06","form":"10-Q"},{"accn":"0001463101-15-000029","filed":"2015-08-05","form":"10-Q"},{"accn":"0001463101-15-000033","filed":"2015-11-04","form":"10-Q"},{"accn":"0001463101-16-000048","filed":"2016-05-04","form":"10-Q"},{"accn":"0001463101-16-000057","filed":"2016-08-03","form":"10-Q"},{"accn":"0001463101-16-000063","filed":"2016-11-02","form":"10-Q"},{"accn":"0001463101-24-000071","filed":"2024-04-23","form":"10-Q"},{"accn":"0001463101-24-000119","filed":"2024-07-23","form":"10-Q"},{"accn":"0001463101-24-000141","filed":"2024-10-22","form":"10-Q"},{"accn":"0001193125-12-231107","filed":"2012-05-14","form":"10-Q"},{"accn":"0001193125-12-350447","filed":"2012-08-13","form":"10-Q"},{"accn":"0001193125-12-466673","filed":"2012-11-13","form":"10-Q"},{"accn":"0001463101-13-000006","filed":"2013-05-08","form":"10-Q"},{"accn":"0001463101-13-000012","filed":"2013-08-07","form":"10-Q"},{"accn":"0001463101-13-000016","filed":"2013-11-12","form":"10-Q"},{"accn":"0001463101-19-000089","filed":"2019-04-30","form":"10-Q"}],"provenance":{"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":182507000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":6502000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2648000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":4807000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":8543000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":13071000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":29069000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9307000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":13601000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":16324000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":16056000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":55288000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12201000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":16284000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":17435000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":21496000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":67416000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18655000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":26832000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":32521000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":35035000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":113043000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":28024000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":33027000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":31466000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":15700000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":108217000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11760000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14136000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15879000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":16234000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":58008000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":7048000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13547000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":16461000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":18989000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":56043000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18315000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":22701000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25264000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":28165000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":94445000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":33339000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":45319000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":64706000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":77881000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":221245000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":80675000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":48387000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":94981000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":121938000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":345981000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":122949000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":127801000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":140358000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":11209000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":629138000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":168241000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":170493000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":196239000},"operatingExpenses@2014Q4":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":33084000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":117472000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33572000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":33396000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":29687000},"operatingExpenses@2015Q4":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":30871000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":127526000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30848000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29924000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33610000},"operatingExpenses@2016Q4":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":26326000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":120708000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":29143000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":22794000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22362000},"operatingExpenses@2017Q4":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":21122000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":95421000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20790000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":23259000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25638000},"operatingExpenses@2018Q4":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":23162000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":92849000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":26205000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":27872000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31000000},"operatingExpenses@2019Q4":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":33439000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":118516000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35963000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":37533000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":43222000},"operatingExpenses@2020Q4":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":42824000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":159542000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61563000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":68401000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103007000},"#0":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338590000},"#1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":232971000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":105619000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":338590000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":115149000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":124969000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":132475000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1596000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7134000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":17447000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":33706000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":44442000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":102729000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44712000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10854000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":51759000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":79114000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":186439000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61386000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":59400000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":37351000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-7437000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37567000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-10224000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-6272000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-6160000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-2394000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-25050000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-6127000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-2916000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":940000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":817000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-7286000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6153000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-377000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":935000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-15108000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-20703000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18559000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-16379000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-18612000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-12437000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-65987000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-23174000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-11239000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-7038000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-3888000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-45341000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-4893000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3399000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-3222000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1285000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-10229000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3113000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":286166000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":286166000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":102874000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":65629000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":357249000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":64121000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":79185000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":88684000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":90601000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":55159000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15421000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":24785000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":36185000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":44063000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":120454000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33293000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":42096000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":44489000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":41512000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":161390000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33376000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":41883000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":44611000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":45560000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":165430000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":38925000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":55172000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66592000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":70172000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":230861000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58629000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69066000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":71408000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":49929000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":249032000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52361000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":65049000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":72805000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":74367000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":264583000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47703000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":61157000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":60577000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":60685000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":230123000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":51657000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53195000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":52738000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":64124000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":221714000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":66811000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":88775000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":115351000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":132151000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":403088000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":124870000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":77151000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":83522000},"costOfRevenue@2020Q4":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":142901000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":428444000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":178805000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":188256000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":211161000},"#3":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":827627000},"#4":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":578222000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":249405000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":827627000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":264319000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":311191000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":366797000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":785981000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":44421000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":90114000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":57068000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-53855000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":44845000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":71352000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2017-06-30","value":30953000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-09-30","value":28878000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2017-12-31","value":29144000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2017-12-31","value":29144000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2018-03-31","value":53255000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-06-30","value":58471000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-09-30","value":116164000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":119410000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-1666000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46346000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2018-12-31","value":106237000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2018-12-31","value":106237000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-03-31","value":78087000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-06-30","value":205959000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2019-09-30","value":203046000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2019-12-31","value":251409000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":25707000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2019-12-31","value":251409000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-11499000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":11216000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":50743000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2196000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2020-03-31","value":549144000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2220000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2237000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":501000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":152000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2020-06-30","value":607254000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":212000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1234000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-09-30","value":661792000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-12-31","value":679379000},"interestExpense@2020Q4":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":5901000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21001000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7329000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":12506000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12628000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-6301000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-2810000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-25913000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-6236000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-3031000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":813000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":402000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-8052000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-6320000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-603000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":624000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-15783000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2020-12-31","value":679379000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-03-31","value":1489010000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-06-30","value":1312261000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2021-09-30","value":885546000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-12-31","value":119316000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2021-12-31","value":119316000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-22082000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-18795000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-16723000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-18756000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-13188000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-67462000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-23305000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-03-31","value":251850000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-12093000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-6854000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-2940000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-45192000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-5128000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3738000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-3470000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":709000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-11627000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2765000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":10618000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-06-30","value":495473000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31099000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":116666000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":161148000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":68936000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-47294000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2022-09-30","value":337583000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":39362000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-12-31","value":473244000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2022-12-31","value":473244000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":72991000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":133995000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":31698000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":39351000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":21809000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":102658000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29730000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37052000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":66638000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2023-03-31","value":286045000},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.28},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2023-06-30","value":278676000},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.5},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2013-12-31","value":38190000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2013-12-31","value":38190000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2014-03-31","value":39935000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-06-30","value":37621000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-09-30","value":44537000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2014-12-31","value":42032000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2014-12-31","value":42032000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2015-03-31","value":27127000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2015-06-30","value":31887000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-09-30","value":22491000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31371000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2015-12-31","value":28452000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2015-12-31","value":28452000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2016-03-31","value":13016000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2016-06-30","value":8243000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2016-09-30","value":24112000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2016-12-31","value":17764000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2016-12-31","value":17764000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-03-31","value":29955000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2023-03-31","value":2512633000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2023-06-30","value":2560789000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2023-09-30","value":2598630000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-12-31","value":2443518000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-12-31","value":2443518000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2024-03-31","value":2302571000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-06-30","value":2241649000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2024-09-30","value":2360881000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":2327084000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":2327084000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-03-31","value":2197245000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":2288941000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":2391787000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":2606860000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":2606860000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2026-03-31","value":1830271000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":106242000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2011-12-31","value":106242000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2012-03-31","value":103375000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-06-30","value":136489000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2012-09-30","value":124099000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-12-31","value":122291000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2012-12-31","value":122291000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2013-03-31","value":113065000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2013-06-30","value":113348000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2013-09-30","value":120310000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2013-12-31","value":116669000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2013-12-31","value":116669000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2014-03-31","value":113160000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2014-06-30","value":132083000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2014-09-30","value":144724000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2014-12-31","value":152192000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2014-12-31","value":152192000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2015-03-31","value":153490000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2015-06-30","value":181298000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-09-30","value":182963000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2015-12-31","value":165528000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2015-12-31","value":165528000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2016-03-31","value":158520000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2016-06-30","value":152509000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-09-30","value":176428000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2016-12-31","value":163576000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2016-12-31","value":163576000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2017-03-31","value":167507000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2017-06-30","value":163678000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2017-09-30","value":177081000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2017-12-31","value":169147000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2017-12-31","value":169147000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2018-03-31","value":212118000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-06-30","value":218536000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2018-09-30","value":326510000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2018-12-31","value":339937000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2018-12-31","value":339937000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-03-31","value":319252000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-06-30","value":481518000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-09-30","value":523669000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-12-31","value":713223000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-12-31","value":713223000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-03-31","value":1030787000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-06-30","value":997927000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2020-09-30","value":1092340000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2020-12-31","value":1200102000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2020-12-31","value":1200102000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-03-31","value":2194199000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-06-30","value":2100656000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2021-09-30","value":2230164000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":2079256000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2021-12-31","value":2079256000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-03-31","value":2263277000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-06-30","value":2437108000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2022-09-30","value":2697835000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-12-31","value":3084280000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-12-31","value":3084280000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2023-03-31","value":3380853000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2023-06-30","value":3465882000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2023-09-30","value":3553942000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-12-31","value":3383012000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-12-31","value":3383012000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2024-03-31","value":3232980000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-06-30","value":3166576000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2024-09-30","value":3264191000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":3249676000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":3249676000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-03-31","value":3106086000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-06-30","value":3178789000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-09-30","value":3320488000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2025-12-31","value":3509792000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2025-12-31","value":3509792000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2026-03-31","value":2723923000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":52370000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":52370000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2012-03-31","value":58155000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-06-30","value":45166000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2012-09-30","value":38141000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":33855000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":33855000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":31086000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":33983000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":42424000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":33365000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":33365000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2014-03-31","value":34095000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2014-06-30","value":51956000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2014-09-30","value":57953000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":58706000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":58706000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2015-03-31","value":62292000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2015-06-30","value":83688000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-09-30","value":79139000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":72848000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":72848000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":79946000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":84617000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":85568000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2016-12-31","value":82772000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2016-12-31","value":82772000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2017-03-31","value":54629000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":63345000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":85489000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2017-12-31","value":91741000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2017-12-31","value":91741000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":103685000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-06-30","value":114648000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2018-09-30","value":134922000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":147161000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":147161000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-03-31","value":128746000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":143613000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":146819000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2019-12-31","value":199311000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2019-12-31","value":199311000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":233622000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":223523000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2020-09-30","value":256519000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":534043000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":534043000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":344473000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":356593000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":393455000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":439796000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":439796000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":453756000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":480010000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":550236000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2022-12-31","value":638219000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2022-12-31","value":638219000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2023-03-31","value":729289000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2023-06-30","value":743605000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2023-09-30","value":774387000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-12-31","value":532449000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-12-31","value":532449000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2024-03-31","value":554095000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-06-30","value":529632000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2024-09-30","value":567478000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":660091000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":660091000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-03-31","value":1159289000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":1162589000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":1171144000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":1262150000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":1262150000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2026-03-31","value":481783000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2011-12-31","value":92268000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2011-12-31","value":92268000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2012-03-31","value":98827000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2012-06-30","value":66406000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2012-09-30","value":61571000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2012-12-31","value":65636000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2012-12-31","value":65636000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2013-03-31","value":64956000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2013-06-30","value":69001000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2013-09-30","value":79977000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2013-12-31","value":76463000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2013-12-31","value":76463000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2014-03-31","value":76722000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2014-06-30","value":94929000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2014-09-30","value":102262000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2014-12-31","value":105240000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2014-12-31","value":105240000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2015-03-31","value":109509000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2015-06-30","value":132550000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-09-30","value":129997000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2015-12-31","value":124079000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2015-12-31","value":124079000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2016-03-31","value":132960000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2016-06-30","value":140052000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2016-09-30","value":166199000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2016-12-31","value":162276000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2016-12-31","value":162276000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2017-03-31","value":160036000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2017-06-30","value":166062000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2017-09-30","value":184883000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2017-12-31","value":178273000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2017-12-31","value":178273000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2018-03-31","value":243269000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2018-06-30","value":248651000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2018-09-30","value":322354000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2018-12-31","value":332161000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2018-12-31","value":332161000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2019-03-31","value":305128000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2019-06-30","value":364247000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-09-30","value":371380000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2019-12-31","value":441011000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2019-12-31","value":441011000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-03-31","value":714580000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2020-06-30","value":627751000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2020-09-30","value":676134000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2020-12-31","value":716109000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2020-12-31","value":716109000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-03-31","value":1461358000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-06-30","value":1516257000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2021-09-30","value":1582349000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-12-31","value":1649088000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2021-12-31","value":1649088000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-03-31","value":1932295000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-06-30","value":1986109000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2022-09-30","value":2087782000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2022-12-31","value":2258707000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2022-12-31","value":2258707000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2023-03-31","value":2410760000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2023-06-30","value":2493295000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2023-09-30","value":2539244000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-12-31","value":2399388000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-12-31","value":2399388000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2024-03-31","value":2310257000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-06-30","value":2282053000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2024-09-30","value":2332818000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-12-31","value":2416660000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-12-31","value":2416660000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2025-03-31","value":2295388000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2025-06-30","value":2298152000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2025-09-30","value":2325466000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2025-12-31","value":2422769000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2025-12-31","value":2422769000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2026-03-31","value":1621571000},"#5":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2011-12-31","value":10148000},"#6":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":4529000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#6"}],"rule":"component-sum","value":14677000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#6"}],"rule":"component-sum","value":14677000},"#7":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2012-06-30","value":6839000},"#8":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2012-06-30","value":-6488000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"},{"ref":"#8"}],"rule":"component-sum","value":351000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2016-03-31","value":25560000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-09-30","value":52966000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2015-12-31","value":41449000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2015-12-31","value":41449000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2023-09-30","value":290075000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":288748000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":288748000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2024-03-31","value":253652000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-06-30","value":252102000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2024-09-30","value":256325000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":369110000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":369110000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-03-31","value":350077000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-06-30","value":370536000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-09-30","value":401880000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2025-12-31","value":474318000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2025-12-31","value":474318000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2026-03-31","value":497546000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":81787000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2011-12-31","value":81787000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2012-03-31","value":73319000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-06-30","value":110477000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2012-09-30","value":98131000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":94998000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":94998000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":86143000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":86694000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":94067000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":90509000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":90509000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2014-03-31","value":86781000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2014-06-30","value":105470000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2014-09-30","value":114489000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":114896000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2014-12-31","value":114896000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2015-03-31","value":114830000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2015-06-30","value":141332000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-09-30","value":141610000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":121768000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":121768000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2016-03-31","value":112885000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2016-06-30","value":104436000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":129882000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2016-12-31","value":117864000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2016-12-31","value":117864000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2017-03-31","value":122799000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":121502000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":136317000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2017-12-31","value":130446000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2017-12-31","value":130446000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":147853000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-06-30","value":155379000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2018-09-30","value":209798000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":222302000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":222302000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-03-31","value":195442000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":349851000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":391517000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2019-12-31","value":499657000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2019-12-31","value":499657000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":751697000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":757201000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2020-09-30","value":850234000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":933064000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":933064000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":1791362000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":1665919000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":1768081000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":1462461000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":1462461000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":1558783000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":1735992000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":1982664000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2022-12-31","value":2264271000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2022-12-31","value":2264271000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-17852000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2016-06-30","value":12457000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2016-09-30","value":10229000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2016-12-31","value":1300000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2016-12-31","value":1300000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2017-03-31","value":7471000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2017-06-30","value":-2384000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2017-09-30","value":-7802000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2017-12-31","value":-9126000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2017-12-31","value":-9126000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2018-03-31","value":-31151000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2018-06-30","value":-30115000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2018-09-30","value":4156000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2018-12-31","value":7776000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2018-12-31","value":7776000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2019-03-31","value":14124000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2019-06-30","value":117271000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2019-09-30","value":152289000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2019-12-31","value":272212000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2019-12-31","value":272212000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-03-31","value":316207000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2020-06-30","value":370176000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2020-09-30","value":416206000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2020-12-31","value":483993000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2020-12-31","value":483993000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-03-31","value":732841000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2021-06-30","value":584399000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2021-09-30","value":647815000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2021-12-31","value":430168000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2021-12-31","value":430168000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2022-03-31","value":330982000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2022-06-30","value":450999000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-09-30","value":610053000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":825573000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":825573000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2023-03-31","value":970093000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2023-06-30","value":972587000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2023-09-30","value":1014698000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":983624000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":983624000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2024-03-31","value":922723000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-30","value":884523000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2024-09-30","value":931373000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":833016000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":833016000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2025-03-31","value":810698000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-06-30","value":880637000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2025-09-30","value":995022000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2025-12-31","value":1087023000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2025-12-31","value":1087023000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2026-03-31","value":1102352000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9007000},"#9":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-16201000},"#10":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9007000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":-7194000},"#11":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-23229000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":-7028000},"#12":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-367000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":22862000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-367000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-14071000},"#13":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-31845000},"#14":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-14071000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":-17774000},"#15":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-52274000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":-20429000},"#16":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-44645000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":7629000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-44645000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-6972000},"#17":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":-7962000},"#18":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-6972000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#18","weight":-1}],"rule":"quarter-from-ytd","value":-990000},"#19":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-8451000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":-489000},"#20":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-872000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":7579000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-872000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4281000},"#21":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":4134000},"#22":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4281000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":-147000},"#23":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":15342000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":11208000},"#24":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3262000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":3262000},"#25":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":2318000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":2318000},"#26":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":6610000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":4292000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":4292000},"#28":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":9589000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":2979000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":2979000},"#30":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":14662000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":5073000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":5073000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":14662000},"#32":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4605000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":4605000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":47278000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":82939000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":91422000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":97321000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":102798000},"#33":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":99619000},"#34":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":97257000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33","weight":4},{"ref":"#34","weight":-3}],"rule":"unaverage-quarter","value":106705000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":99619000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":115863000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":130737000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":133611000},"#35":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":131644000},"#36":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":131114000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35","weight":4},{"ref":"#36","weight":-3}],"rule":"unaverage-quarter","value":133234000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":131644000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":138104000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":125603000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":141820000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":143863000},"#37":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":143290000},"#38":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":145081000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#37","weight":4},{"ref":"#38","weight":-3}],"rule":"unaverage-quarter","value":137917000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":143290000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":135891000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":136123000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":139914000},"#39":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":140004000},"#40":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":136236000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39","weight":4},{"ref":"#40","weight":-3}],"rule":"unaverage-quarter","value":151308000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":140004000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":136208000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":135219000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":132995000},"#41":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":134886000},"#42":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":133439000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41","weight":4},{"ref":"#42","weight":-3}],"rule":"unaverage-quarter","value":139227000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":134886000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":131337000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":1,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":752000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":50,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":848000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":51,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":1034000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":52,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":1503000},"#43":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":1255000},"#44":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":52,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":1130000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#43","weight":4},{"ref":"#44","weight":-3}],"rule":"unaverage-quarter","value":1630000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":2,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":1255000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":53,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":1706000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":54,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":39461000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":55,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":40755000},"#45":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":3,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":30740000},"#46":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":55,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":27356000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45","weight":4},{"ref":"#46","weight":-3}],"rule":"unaverage-quarter","value":40892000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":3,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":30740000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":4,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":41149000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":5,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":41617000},"#47":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":41647000},"#48":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":55,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":41517000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47","weight":4},{"ref":"#48","weight":-3}],"rule":"unaverage-quarter","value":42037000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":7,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":41647000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":41,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":42205000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":42,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":42648000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":8,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":42903000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":44,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":43950000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":42,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":44319000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":9,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":44632000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":35,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":46209000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":37,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":46620000},"#49":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":10,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":50519000},"#50":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":38,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":46704000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49","weight":4},{"ref":"#50","weight":-3}],"rule":"unaverage-quarter","value":61964000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":10,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":50519000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":76651000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":28,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":84434000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":84862000},"#51":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":82939000},"#52":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":81993000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51","weight":4},{"ref":"#52","weight":-3}],"rule":"unaverage-quarter","value":85777000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2011-12-31","value":1698000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2011-12-31","value":1698000},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2012-03-31","value":1713000},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2012-06-30","value":40753000},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2012-09-30","value":40757000},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-31","value":40856000},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2012-12-31","value":40856000},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2013-03-31","value":41393000},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2013-06-30","value":41739000},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2013-09-30","value":41813000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2013-12-31","value":42123000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2013-12-31","value":42123000},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2014-03-31","value":42354000},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2014-06-30","value":42835000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2014-09-30","value":43378000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2014-12-31","value":43756000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2014-12-31","value":43756000},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2015-03-31","value":44117000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2015-06-30","value":44427000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-09-30","value":45004000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2015-12-31","value":45821000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2015-12-31","value":45821000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2016-03-31","value":46365000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2016-06-30","value":46744000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2016-09-30","value":59958000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2016-12-31","value":62269000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2016-12-31","value":62269000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2017-03-31","value":84276000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2017-06-30","value":84581000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2017-09-30","value":85217000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2017-12-31","value":85914000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2017-12-31","value":85914000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2018-03-31","value":96765000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2018-06-30","value":98082000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2018-09-30","value":106322000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":107035000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":107035000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2019-03-31","value":110211000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2019-06-30","value":121950000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-09-30","value":122306000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-12-31","value":123109000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-12-31","value":123109000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2020-03-31","value":125072000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-06-30","value":125979000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2020-09-30","value":126270000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2020-12-31","value":128962000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2020-12-31","value":128962000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-03-31","value":135691000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-06-30","value":134571000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2021-09-30","value":134848000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2021-12-31","value":133894000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2021-12-31","value":133894000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-03-31","value":134959000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-06-30","value":135426000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2022-09-30","value":135857000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2022-12-31","value":136441000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2022-12-31","value":136441000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2023-03-31","value":137002000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2023-06-30","value":136006000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2023-09-30","value":136512000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2023-12-31","value":135722000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2023-12-31","value":135722000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2024-03-31","value":135989000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2024-06-30","value":135396000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2024-09-30","value":135084000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":132448000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":132448000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2025-03-31","value":131186000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2025-06-30","value":130736000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-09-30","value":130849000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2025-12-31","value":131080000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2025-12-31","value":131080000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2026-03-31","value":131784000},"#53":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":55159000},"#54":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27219000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54"}],"rule":"component-sum","value":82378000},"#55":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15421000},"#56":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11605000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#56"}],"rule":"component-sum","value":27026000},"#57":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":24785000},"#58":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":14297000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58"}],"rule":"component-sum","value":39082000},"#59":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":36185000},"#60":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":14978000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60"}],"rule":"component-sum","value":51163000},"#61":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":44063000},"#62":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":16901000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62"}],"rule":"component-sum","value":60964000},"#63":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":120454000},"#64":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":57781000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64"}],"rule":"component-sum","value":178235000},"#65":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":33293000},"#66":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18587000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66"}],"rule":"component-sum","value":51880000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":102093000},"#67":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":79674000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":79674000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":216678000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":57580000},"#68":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":74704000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":74704000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":82004000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2013-06-30","value":33976000},"#69":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":77038000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":77038000},"#70":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":322591000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":322591000},"#71":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":54751000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":54751000},"#72":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":69972000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":69972000},"#73":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":75896000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":75896000},"#74":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":78002000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":78002000},"#75":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":92289000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":92289000},"#76":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":316159000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":316159000},"#77":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":100150000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":100150000},"#78":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":134094000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":134094000},"#79":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":180057000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":180057000},"#80":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":210032000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":210032000},"#81":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":624333000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":624333000},"#82":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":205545000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":205545000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":99113000},"#83":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":125538000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":125538000},"#84":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":178503000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":178503000},"#85":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":264839000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":264839000},"#86":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":774425000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":774425000},"#87":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":301754000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":301754000},"#88":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":316057000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":316057000},"#89":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":351519000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":351519000},"#90":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1382049000},"#91":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":969330000},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":412719000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":412719000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":1382049000},"#93":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":441292000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":441292000},"#94":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":530196000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":530196000},"#95":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":634713000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":634713000},"#96":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2330853000},"#97":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1606201000},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":724652000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":724652000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":2330853000},"#99":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":726016000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":726016000},"#100":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":711118000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":711118000},"#101":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":551082000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":551082000},"#102":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2290786000},"#103":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1988216000},"#104":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":302570000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":302570000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":105207000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":2290786000},"#105":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":263339000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":263339000},"#106":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":303458000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":303458000},"#107":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":380873000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":380873000},"#108":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1330383000},"#109":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":947670000},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":382713000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":382713000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":1330383000},"#111":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":356084000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":356084000},"#112":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":363153000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":363153000},"#113":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":410427000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":410427000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":343904000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":86653000},"#114":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1472985000},"#115":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1129664000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":343321000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":343321000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":1472985000},"#117":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":282900000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":282900000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":45577000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":58167000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":62046000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":67056000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":232846000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":61661000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":18069000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":29592000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":44728000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":57134000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":149523000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":42600000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":55697000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":60813000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":57568000},"#118":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1356258000},"#119":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":942307000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":413951000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1356258000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":399645000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":387776000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":289069000},"#120":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1232398000},"#121":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1076490000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":155908000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1232398000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":147831000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":166292000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":202702000},"#122":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":701245000},"#123":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":516825000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":184420000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":701245000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":187843000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":192660000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":214188000},"#124":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":785981000},"#125":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":594691000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":191290000},"#126":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":554422000},"#127":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":391108000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":163314000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":554422000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":176973000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":219005000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":267916000},"#128":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":974595000},"#129":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":663894000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":310701000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":974595000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":326371000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":323342000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":262013000},"#130":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1058388000},"#131":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":911726000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":146662000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1058388000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":115508000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":137166000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":178171000},"#132":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":629138000},"#133":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":430845000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":198293000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2013-09-30","value":31778000},"#134":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":687004000},"#135":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":534973000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":152031000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":687004000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":100393000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27219000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11605000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":14297000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":14978000},"operatingExpenses@2011Q4":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":16901000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":57781000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18587000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":21106000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":24521000},"operatingExpenses@2012Q4":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":22235000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":86449000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21912000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21775000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":22780000},"operatingExpenses@2013Q4":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":23107000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":89574000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24440000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":29320000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":30628000},"#136":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":526334000},"#137":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":372593000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":153741000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":526334000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":158708000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":153022000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":144024000},"#138":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":612647000},"#139":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":455754000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":156893000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":612647000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":144607000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":135367000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":128383000},"#140":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":551846000},"#141":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":408357000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":143489000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":551846000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":136319000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":133486000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":130080000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-374000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":5003000},"#142":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":529478000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":399885000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":129593000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":529478000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":130036000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1893000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-5548000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-369000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1779000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-19088000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-15788000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-17731000},"#144":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-62700000},"#145":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-52607000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":-10093000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-62700000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-22095000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-9247000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-5901000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-2133000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-39378000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-2475000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-558000},"#146":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":215832000},"#147":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":158137000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":57695000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":215832000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":61824000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94036000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":135441000},"#148":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":448261000},"#149":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":291301000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":156960000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":448261000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":167663000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":170320000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":117989000},"#150":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":445741000},"#151":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":455972000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":-10231000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":445741000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-29099000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1799000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":49788000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-11234000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-8777000},"#152":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":77292000},"#153":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22488000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":54804000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":77292000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":31922000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":37007000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":66159000},"#154":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":157526000},"#155":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":135088000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":22438000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":157526000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-29643000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-21777000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9289000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-10288000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-7176000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-32290000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-26753000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":-5537000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-32290000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-10119000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":120928000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":70387000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":50541000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":120928000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":57407000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":92208000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":134255000},"#160":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":452048000},"#161":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":283870000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":168178000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":452048000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":178973000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":184594000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":137345000},"#162":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":513139000},"#163":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":500912000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":12227000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":513139000},"#164":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":120159000},"#165":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":50460000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":69699000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":120159000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46893000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":42205000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":77019000},"#166":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":204814000},"#167":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":166117000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":38697000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":204814000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-13860000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9438000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2219000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2196000},"#168":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8839000},"#169":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":6571000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":2268000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":8839000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2013-03-31","value":36434000},"#170":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8905000},"#171":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6653000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":2252000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8905000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2047000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":815000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":830000},"#172":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4521000},"#173":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3692000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":829000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4521000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":633000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":914000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":280000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":460000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":886000},"#174":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3006000},"#175":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1626000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":1380000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3006000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1479000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":3405000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":527000},"#176":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6436000},"#177":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":5411000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":1025000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6436000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":464000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":484000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":437000},"#178":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2055000},"#179":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1385000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":670000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2055000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":449000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":486000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":356000},"#180":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1863000},"#181":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1291000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":572000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1863000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":78000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":87000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":140000},"#182":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":501000},"#183":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":305000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":196000},"#184":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2773000},"#185":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1598000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":1175000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2773000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2139000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2080000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1760000},"#186":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8212000},"#187":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5979000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":2233000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":8212000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2385000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2423000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2790000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":3095000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":10693000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3751000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1351000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2286000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2303000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9691000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3155000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5952000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5993000},"#188":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":45152000},"#189":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":32463000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":12689000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":45152000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2736000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2168000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2255000},"#190":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9438000},"#191":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7159000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":2279000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2156000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-9289000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":-10288000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":-7176000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":-5537000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-32290000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-21777000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-10184000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-11385000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-8907000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-7742000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-38218000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-10406000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-6396000},"#192":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":145449000},"#193":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":92858000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":52591000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":145449000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":51821000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":76976000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":114812000},"#194":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":397362000},"#195":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":243609000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":153753000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":397362000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":146873000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":157191000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":113953000},"#196":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":438936000},"#197":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":418017000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":20919000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":438936000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-16097000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":10833000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":45762000},"#198":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":102658000},"#199":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":40498000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":62160000},"#200":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172133000},"#201":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":133420000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":38713000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":172133000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-7406000},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.02},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.01},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.4},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.77},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.02},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.09},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.8},"#202":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.08},"#203":{"kind":"computed","op":"product","terms":[{"ref":"#202"},{"ref":"#37"}],"value":441333200},"#204":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.92},"#205":{"kind":"computed","op":"product","terms":[{"ref":"#204"},{"ref":"#38"}],"value":423636520},"#206":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#205","weight":-1}],"value":17696680},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#37","weight":4},{"ref":"#38","weight":-3}],"rule":"unaverage-quarter","value":137917000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#206"},{"ref":"#207"}],"rule":"per-share-quarter","value":0.12831398594807022},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.08},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.12},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.08},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.33},"#208":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.75},"#209":{"kind":"computed","op":"product","terms":[{"ref":"#208"},{"ref":"#39"}],"value":105003000},"#210":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.3},"#211":{"kind":"computed","op":"product","terms":[{"ref":"#210"},{"ref":"#40"}],"value":40870800},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#211","weight":-1}],"value":64132200},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#39","weight":4},{"ref":"#40","weight":-3}],"rule":"unaverage-quarter","value":151308000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"per-share-quarter","value":0.42385201046871285},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.75},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.22},"#214":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.29},"#215":{"kind":"computed","op":"product","terms":[{"ref":"#214"},{"ref":"#41"}],"value":174002940},"#216":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":1.01},"#217":{"kind":"computed","op":"product","terms":[{"ref":"#216"},{"ref":"#42"}],"value":134773390},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#217","weight":-1}],"value":39229550},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#41","weight":4},{"ref":"#42","weight":-3}],"rule":"unaverage-quarter","value":139227000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"per-share-quarter","value":0.28176682683674864},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.29},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.06},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":4,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.25},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":5,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.15},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":41,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.15},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":5,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.07},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":41,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.14},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2010-12-31","value":39993000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2011-03-31","value":30524000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2011-06-30","value":35568000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2011-09-30","value":26522000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-12-31","value":51524000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2011-12-31","value":51524000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2012-03-31","value":31903000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2012-06-30","value":66969000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2012-09-30","value":41717000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2012-12-31","value":45294000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2012-12-31","value":45294000},"#220":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2012-09-30","value":5103000},"#221":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2012-09-30","value":-6844000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":-1741000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2012-12-31","value":8677000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2012-12-31","value":2384000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":11061000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":11061000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2013-03-31","value":8046000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2013-03-31","value":2440000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"}],"rule":"component-sum","value":10486000},"#226":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2013-06-30","value":6531000},"#227":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2013-06-30","value":3365000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227"}],"rule":"component-sum","value":9896000},"#228":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2013-09-30","value":5861000},"#229":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2013-09-30","value":3432000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229"}],"rule":"component-sum","value":9293000},"#230":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2013-12-31","value":8677000},"#231":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2013-12-31","value":2384000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":11061000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":11061000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2014-03-31","value":4457000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2014-03-31","value":3370000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"}],"rule":"component-sum","value":7827000},"#234":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2014-06-30","value":3726000},"#235":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2014-06-30","value":2805000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":6531000},"#236":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2014-09-30","value":2973000},"#237":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2014-09-30","value":2888000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":5861000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2014-12-31","value":0},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2014-12-31","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":0},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"}],"rule":"component-sum","value":0},"#240":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2015-12-31","value":0},"#241":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2015-12-31","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":0},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241"}],"rule":"component-sum","value":0},"#242":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2016-09-30","value":22808000},"#243":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2016-09-30","value":1197000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":24005000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2016-12-31","value":20768000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2016-12-31","value":3032000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":23800000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":23800000},"#246":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2017-03-31","value":45384000},"#247":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2017-03-31","value":1497000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247"}],"rule":"component-sum","value":46881000},"#248":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2017-06-30","value":41385000},"#249":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":5951000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":47336000},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2017-09-30","value":37058000},"#251":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":10552000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"}],"rule":"component-sum","value":47610000},"#252":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2017-12-31","value":32322000},"#253":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2017-12-31","value":17429000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":49751000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253"}],"rule":"component-sum","value":49751000},"#254":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2018-03-31","value":36459000},"#255":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2018-03-31","value":14268000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":50727000},"#256":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2018-06-30","value":33559000},"#257":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2018-06-30","value":18429000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"}],"rule":"component-sum","value":51988000},"#258":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2018-09-30","value":87907000},"#259":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2018-09-30","value":24125000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":112032000},"#260":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2018-12-31","value":81628000},"#261":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":28155000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":109783000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":109783000},"#262":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2019-03-31","value":65406000},"#263":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2019-03-31","value":2985000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":68391000},"#264":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2019-06-30","value":99890000},"#265":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2019-06-30","value":3043000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":102933000},"#266":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2019-09-30","value":100978000},"#267":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2019-09-30","value":3084000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":104062000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2019-12-31","value":102659000},"#269":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2019-12-31","value":2884000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":105543000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":105543000},"#270":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2020-03-31","value":295216000},"#271":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":100567000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":395783000},"#272":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2020-06-30","value":253174000},"#273":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2020-06-30","value":102271000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":355445000},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2020-09-30","value":256452000},"#275":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2020-09-30","value":103670000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":360122000},"#276":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2020-12-31","value":4898000},"#277":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2020-12-31","value":325967000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":330865000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277"}],"rule":"component-sum","value":330865000},"#278":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-03-31","value":917873000},"#279":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-03-31","value":84356000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1002229000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-06-30","value":929015000},"#281":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-06-30","value":85125000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":1014140000},"#282":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2021-09-30","value":940244000},"#283":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2021-09-30","value":86039000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":1026283000},"#284":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2021-12-31","value":951594000},"#285":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2021-12-31","value":86052000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":1037646000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":1037646000},"#286":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-03-31","value":1196950000},"#287":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-03-31","value":87219000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"}],"rule":"component-sum","value":1284169000},"#288":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-06-30","value":1197786000},"#289":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2022-06-30","value":88429000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289"}],"rule":"component-sum","value":1286215000},"#290":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2022-09-30","value":1198627000},"#291":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2022-09-30","value":89654000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":1288281000},"#292":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2022-12-31","value":1199465000},"#293":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2022-12-31","value":90892000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":1290357000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":1290357000},"#294":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2023-03-31","value":1200276000},"#295":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2023-03-31","value":92115000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295"}],"rule":"component-sum","value":1292391000},"#296":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2023-06-30","value":1201114000},"#297":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2023-06-30","value":93383000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":1294497000},"#298":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2023-09-30","value":1196947000},"#299":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2023-09-30","value":94665000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"component-sum","value":1291612000},"#300":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2023-12-31","value":1293738000},"#301":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":1293738000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":1293738000},"#302":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2024-03-31","value":1198604000},"#303":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2024-03-31","value":97264000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1295868000},"#304":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2024-06-30","value":1199432000},"#305":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2024-06-30","value":98592000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":1298024000},"#306":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2024-09-30","value":1200261000},"#307":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2024-09-30","value":99931000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":1300192000},"#308":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-12-31","value":1201089000},"#309":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":101291000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":1302380000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":1302380000},"#310":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2025-03-31","value":571214000},"#311":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2025-03-31","value":630677000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1201891000},"#312":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2025-06-30","value":571540000},"#313":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2025-06-30","value":631179000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":1202719000},"#314":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-09-30","value":571867000},"#315":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-09-30","value":631681000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":1203548000},"#316":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2025-12-31","value":572194000},"#317":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2025-12-31","value":632183000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1204377000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1204377000},"#318":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2026-03-31","value":572510000},"#319":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2026-03-31","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":572510000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2010-12-31","value":38481000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2011-12-31","value":13974000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2011-12-31","value":13974000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2012-03-31","value":4548000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2012-06-30","value":70083000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2012-09-30","value":62528000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2012-12-31","value":56655000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2012-12-31","value":56655000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2013-03-31","value":48109000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2013-06-30","value":44347000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2013-09-30","value":40333000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2013-12-31","value":40206000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2013-12-31","value":40206000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2014-03-31","value":36438000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2014-06-30","value":37154000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2014-09-30","value":42462000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2014-12-31","value":46952000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2014-12-31","value":46952000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2015-03-31","value":43981000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2015-06-30","value":48748000},"#320":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":24222000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":8880000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":24222000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-11498000},"#321":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-23271000},"#322":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-11498000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":-11773000},"#323":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-29309000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":-6038000},"#324":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-21160000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":8149000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-21160000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-15249000},"#325":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-7991000},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-15249000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":7258000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39222000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":49201000},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-28588000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":-20597000},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-32953000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":-4365000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-32953000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-24511000},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-24325000},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-24511000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":186000},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-26528000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":-2203000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-28442000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":-1914000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-28442000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3361000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":102443000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":102871000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":7441000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3361000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":4080000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":14257000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":6816000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16132000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":1875000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16132000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":17063000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":31835000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":17063000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":14772000},"#339":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":36796000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":4961000},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":139067000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":102271000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":139067000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":64653000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39222000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":25431000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":132154000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":67501000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":216334000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":84180000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":216334000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":75841000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":141501000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":75841000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":65660000},"#347":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":254855000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":113354000},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":352028000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":97173000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":352028000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":303093000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":102443000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":200650000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":491103000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":188010000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":744817000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":253714000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":744817000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":246232000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":515475000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":246232000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":269243000},"#355":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":661330000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":145855000},"#356":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":696780000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":35450000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":696780000},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":176263000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":49201000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358","weight":-1}],"rule":"quarter-from-ytd","value":127062000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":346401000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":170138000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":513693000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":167292000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":513693000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48414000},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":75043000},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":48414000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":26629000},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":88961000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":13918000},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":136540000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":47579000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":136540000},"#365":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":8013000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":3408000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":3408000},"#367":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":11054000},"#368":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":3041000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":3041000},"#369":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":12990000},"#370":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":1936000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"}],"rule":"component-sum","value":1936000},"#371":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":0},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#371"}],"rule":"component-sum","value":12990000},"#372":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1682000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"}],"rule":"component-sum","value":1682000},"#373":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12167000},"#374":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":9607000},"#375":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374","weight":-1}],"rule":"quarter-from-ytd","value":2560000},"#376":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":678000},"#377":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":678000},"#378":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#378"}],"rule":"component-sum","value":2560000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2276000},"#379":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":3467000},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":1785000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":1785000},"#381":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4886000},"#382":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":1419000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":1419000},"#383":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6257000},"#384":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":1371000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":1371000},"#385":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":0},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#385"}],"rule":"component-sum","value":6257000},"#386":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2172000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":2172000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#376"}],"rule":"component-sum","value":12845000},"#387":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":4333000},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":2161000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":2161000},"#389":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":9836000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":5503000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":5503000},"#391":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":13249000},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":3413000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":3413000},"#393":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":750000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#393"}],"rule":"component-sum","value":13999000},"#394":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3611000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":3611000},"#395":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3466000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":3466000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3844000},"#396":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":6260000},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":2649000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":2649000},"#398":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9682000},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":3422000},"#400":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":0},"#401":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":0},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#402"}],"rule":"component-sum","value":3422000},"#403":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":12525000},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":2843000},"#405":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":237000},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":237000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#406"}],"rule":"component-sum","value":3080000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#405"}],"rule":"component-sum","value":12762000},"#407":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":3348000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":3348000},"#408":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":7510000},"#409":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":4162000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":4162000},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":2097000},"#411":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":678000},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#412"}],"rule":"component-sum","value":2097000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14103000},"#413":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":3515000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":49000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":49000},"#415":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3609000},"#416":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":94000},"#417":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":38,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":0},"#418":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":37,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":0},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#419"}],"rule":"component-sum","value":94000},"#420":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":4121000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":512000},"#422":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":0},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#423"}],"rule":"component-sum","value":512000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#422"}],"rule":"component-sum","value":4121000},"#424":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1043000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":1043000},"#425":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":1475000},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":432000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":432000},"#427":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":52258000},"#428":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":39050000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":13208000},"#430":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":250000},"#431":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":250000},"#432":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#432"}],"rule":"component-sum","value":13208000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20137000},"#433":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2384000},"#434":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":909000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":909000},"#435":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":4151000},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":1767000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":1767000},"#437":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":0},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#437"}],"rule":"component-sum","value":4151000},"#438":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":658000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":658000},"#439":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":3176000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":2518000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":2518000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#430"}],"rule":"component-sum","value":52508000},"#441":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":7368000},"#442":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":4192000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":4192000},"#443":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14788000},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":7420000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":7420000},"#445":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#445"}],"rule":"component-sum","value":14788000},"#446":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3353000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":3353000},"#447":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":7804000},"#448":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":4451000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":4451000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12375000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":12375000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":20815000},"#450":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":11707000},"#451":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":3903000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":3903000},"#452":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20558000},"#453":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":8851000},"#454":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"#455":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#456":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#456"}],"rule":"component-sum","value":8851000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#454"}],"rule":"component-sum","value":20558000},"#457":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9940000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":9940000},"#458":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":26368000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":16428000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":16428000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":12682000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":12682000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":41777000},"#461":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":21066000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":8691000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":8691000},"#463":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":30014000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":8948000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":8948000},"#465":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":46443000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":16429000},"#467":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#468":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#469"}],"rule":"component-sum","value":16429000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#467"}],"rule":"component-sum","value":46443000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22476000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":22476000},"#471":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":66478000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":44002000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":44002000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":48786000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":90326000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":23848000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":23848000},"#475":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":110401000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":20075000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":20075000},"#477":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#477"}],"rule":"component-sum","value":110401000},"#478":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7371000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":7371000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":17007000},"#480":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":9636000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":9636000},"#481":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":2451000},"#482":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1085000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":1366000},"#483":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":25540000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":8533000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":8533000},"#485":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":33604000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":8064000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":8064000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":33604000},"#487":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":14608000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":14608000},"#488":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":22867000},"#489":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":8259000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":8259000},"#490":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":30899000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":8032000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":8032000},"#492":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40639000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":9740000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":9740000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":40639000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":19898000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":19898000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1550000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":544000},"#495":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":1212000},"#496":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":544000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":668000},"#497":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2020000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":808000},"#498":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3032000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":1012000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3032000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1085000},"#499":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3938000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":1487000},"#500":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5568000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":1630000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5568000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1660000},"#501":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":3369000},"#502":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1660000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":1709000},"#503":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5122000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":1753000},"#504":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6981000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":1859000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":6981000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1910000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2680000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":47996000},"#505":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":3902000},"#506":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1910000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":1992000},"#507":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6004000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":2102000},"#508":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8259000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":2255000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8259000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2532000},"#509":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":5054000},"#510":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2532000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":2522000},"#511":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":7704000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":2650000},"#512":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10539000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":2835000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10539000},"#513":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":5388000},"#514":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2680000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":2708000},"#515":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8039000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":2651000},"#516":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10638000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":2599000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10638000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2328000},"#517":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":4583000},"#518":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2328000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":2255000},"#519":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":6763000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":2180000},"#520":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9004000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":2241000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9004000},"#521":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":4469000},"#522":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2276000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":2193000},"#523":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":6950000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":2481000},"#524":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9667000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":2717000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9667000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3572000},"#525":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":7694000},"#526":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3572000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":4122000},"#527":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11551000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":3857000},"#528":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14119000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":2568000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":14119000},"#529":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":7985000},"#530":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":3844000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":4141000},"#531":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":12750000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":4765000},"#532":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":18103000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":5353000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":18103000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5558000},"#533":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":13154000},"#534":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5558000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":7596000},"#535":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21409000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":8255000},"#536":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":30846000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":9437000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":30846000},"#537":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":28102000},"#538":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14103000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":13999000},"#539":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":42766000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":14664000},"#540":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":58775000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":16009000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":58775000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":16591000},"#541":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":34419000},"#542":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":16591000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":17828000},"#543":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":53867000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":19448000},"#544":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":74708000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":20841000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":74708000},"#545":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":40621000},"#546":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20137000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":20484000},"#547":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":60724000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":20103000},"#548":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":81389000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":20665000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":81389000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19915000},"#549":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":40000000},"#550":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":19915000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":20085000},"#551":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":60218000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":20218000},"#552":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":80645000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":20427000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":80645000},"#553":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":141918000},"#554":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":140207000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553","weight":4},{"ref":"#554","weight":-3}],"rule":"unaverage-quarter","value":147051000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":141918000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":146442000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":141533000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":141220000},"#555":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":142878000},"#556":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":143091000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555","weight":4},{"ref":"#556","weight":-3}],"rule":"unaverage-quarter","value":142239000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":142878000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":144617000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":143725000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":145962000},"#557":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":144390000},"#558":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":144058000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557","weight":4},{"ref":"#558","weight":-3}],"rule":"unaverage-quarter","value":145386000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":144390000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":145986000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":145098000},"#559":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":42096000},"#560":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":21106000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560"}],"rule":"component-sum","value":63202000},"#561":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":44489000},"#562":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":24521000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":69010000},"#563":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":41512000},"#564":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":22235000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":63747000},"#565":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":161390000},"#566":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":86449000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":247839000},"#567":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33376000},"#568":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21912000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568"}],"rule":"component-sum","value":55288000},"#569":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":41883000},"#570":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21775000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570"}],"rule":"component-sum","value":63658000},"#571":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":44611000},"#572":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":22780000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572"}],"rule":"component-sum","value":67391000},"#573":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":45560000},"#574":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":23107000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574"}],"rule":"component-sum","value":68667000},"#575":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":165430000},"#576":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":89574000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576"}],"rule":"component-sum","value":255004000},"#577":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":38925000},"#578":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24440000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578"}],"rule":"component-sum","value":63365000},"#579":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":55172000},"#580":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":29320000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580"}],"rule":"component-sum","value":84492000},"#581":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":66592000},"#582":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":30628000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"component-sum","value":97220000},"#583":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":70172000},"#584":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":33084000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584"}],"rule":"component-sum","value":103256000},"#585":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":230861000},"#586":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":117472000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586"}],"rule":"component-sum","value":348333000},"#587":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58629000},"#588":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":33572000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"component-sum","value":92201000},"#589":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":69066000},"#590":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":33396000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590"}],"rule":"component-sum","value":102462000},"#591":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":71408000},"#592":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":29687000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592"}],"rule":"component-sum","value":101095000},"#593":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":49929000},"#594":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":30871000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"component-sum","value":80800000},"#595":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":249032000},"#596":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":127526000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#596"}],"rule":"component-sum","value":376558000},"#597":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52361000},"#598":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30848000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598"}],"rule":"component-sum","value":83209000},"#599":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":65049000},"#600":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29924000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"component-sum","value":94973000},"#601":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":72805000},"#602":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33610000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":106415000},"#603":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":74367000},"#604":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":26326000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604"}],"rule":"component-sum","value":100693000},"#605":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":264583000},"#606":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":120708000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"component-sum","value":385291000},"#607":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":47703000},"#608":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":29143000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608"}],"rule":"component-sum","value":76846000},"#609":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":61157000},"#610":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":22794000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610"}],"rule":"component-sum","value":83951000},"#611":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":60577000},"#612":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22362000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"component-sum","value":82939000},"#613":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":60685000},"#614":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":21122000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":81807000},"#615":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":230123000},"#616":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":95421000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616"}],"rule":"component-sum","value":325544000},"#617":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":51657000},"#618":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20790000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":72447000},"#619":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53195000},"#620":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":23259000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":76454000},"#621":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":52738000},"#622":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25638000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":78376000},"#623":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":64124000},"#624":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":23162000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":87286000},"#625":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":221714000},"#626":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":92849000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":314563000},"#627":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":66811000},"#628":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":26205000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":93016000},"#629":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":88775000},"#630":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":27872000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":116647000},"#631":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":115351000},"#632":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":31000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":146351000},"#633":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":132151000},"#634":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":33439000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":165590000},"#635":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":403088000},"#636":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":118516000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":521604000},"#637":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":124870000},"#638":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":35963000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":160833000},"#639":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":77151000},"#640":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":37533000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":114684000},"#641":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":83522000},"#642":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":43222000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":126744000},"#643":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":142901000},"#644":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":42824000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":185725000},"#645":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":428444000},"#646":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":159542000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":587986000},"#647":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":178805000},"#648":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":61563000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":240368000},"#649":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":188256000},"#650":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":68401000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":256657000},"#651":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":211161000},"#652":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":103007000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":314168000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":249405000},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":105619000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":355024000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#0"}],"rule":"component-sum","value":1166217000},"#655":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":264319000},"#656":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":115149000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":379468000},"#657":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":311191000},"#658":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":124969000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":436160000},"#659":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":366797000},"#660":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":132475000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":499272000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":413951000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":153741000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662"}],"rule":"component-sum","value":567692000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#136"}],"rule":"component-sum","value":1882592000},"#663":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":399645000},"#664":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":158708000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664"}],"rule":"component-sum","value":558353000},"#665":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":387776000},"#666":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":153022000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666"}],"rule":"component-sum","value":540798000},"#667":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":289069000},"#668":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":144024000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668"}],"rule":"component-sum","value":433093000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":155908000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":156893000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670"}],"rule":"component-sum","value":312801000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#138"}],"rule":"component-sum","value":1845045000},"#671":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":147831000},"#672":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":144607000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672"}],"rule":"component-sum","value":292438000},"#673":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":166292000},"#674":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":135367000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674"}],"rule":"component-sum","value":301659000},"#675":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":202702000},"#676":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":128383000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676"}],"rule":"component-sum","value":331085000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":184420000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":143489000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678"}],"rule":"component-sum","value":327909000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#140"}],"rule":"component-sum","value":1253091000},"#679":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":187843000},"#680":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":136319000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680"}],"rule":"component-sum","value":324162000},"#681":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":192660000},"#682":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":133486000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682"}],"rule":"component-sum","value":326146000},"#683":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":214188000},"#684":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":130080000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684"}],"rule":"component-sum","value":344268000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":191290000},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":129593000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686"}],"rule":"component-sum","value":320883000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#142"}],"rule":"component-sum","value":1315459000},"#687":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":182507000},"#688":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":130036000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688"}],"rule":"component-sum","value":312543000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":82973000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-19898000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":35.48709791445741},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-10.478260869565217},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-2.617886178861789},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":3.798953055628779},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":74964000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":-13227000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-21114000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-3262000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":10.54475276106453},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-35.31729942751496},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":-20863000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-11325000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-2318000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":14.65493386463003},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-51.40848967845481},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":-9009000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-11486000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-4292000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.24425520410922},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-34.7661530143282},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":-9828000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-10007000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-2979000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":19.099892684671794},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-16.043641566803792},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":-6290000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":17789000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-5073000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":22.87779605838905},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-9.691252144082332},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.5617147221691807},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":-36847000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-4157000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-15029000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-14662000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":19.44115621008139},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-21.59533984738134},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.5617147221691807},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":-36847000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-29284000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-18676000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4605000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":21.847417840375588},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-23.906103286384976},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.2607514401169289},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-8640000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-21182000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-3408000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":24.41962762805896},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-20.440957322656516},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.446021343488465},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-66618000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":-7829000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-23470000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-3041000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":26.84294476509957},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-14.64653939124858},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.572848116200414},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-43458000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":-8250000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":5693000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-1936000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":27.890494719288494},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-13.448443579766536},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.8060256978289764},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-34233000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-6412000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-57635000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-12990000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":25.516203767802914},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-17.6381543119283},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.8060256978289764},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-34233000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-31131000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-8654000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-1682000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":26.7700814007065},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-22.831691423305614},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.7711188316283857},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-25948000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-9760000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-2775000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-1785000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":27.995255041518384},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-10.995925524782093},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.5510990789512404},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-24080000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":-5788000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-1908000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-1419000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":28.10011926635077},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-10.155368597492183},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.2173062417499527},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-22485000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-5723000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":6208000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-1371000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":32.05678835600095},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-4.19052732044858},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.71269294170538},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-27129000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-1724000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-7129000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-6257000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":28.953041924705598},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-11.128814753098615},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.71269294170538},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-27129000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-22995000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":2109000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2172000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":32.39840222299409},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-10.830149357415769},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.545270567531896},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-32108000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-5678000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-2308000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-2161000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":32.72035510462904},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-3.696161162870104},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.029986912002464},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-31090000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-2430000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":5705000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-5503000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":32.81204281981173},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.9099411782510871},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.8202758467607681},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.9755491518989525},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-38676000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":1296000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":5467000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-3413000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":33.30101609208513},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.3821038524052582},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.9571423704561715},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-42032000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":1389000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":10223000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-13999000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":32.87051037498837},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-2.341351074718526},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.9571423704561715},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-42032000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-5423000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-15109000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-3611000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":32.34048446101116},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-6.402548094122534},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-7.293457814501518},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.8434148847364027},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-6075000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-14422000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-2649000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":32.3499162528283},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.3614351620581235},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.5906379477535189},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.6887964821718764},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-290000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-9460000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-3422000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":30.586931586212255},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.7292999202908412},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":0.6065672570328752},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.7893832370891722},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":1075000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":5069000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-3080000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":23.922351399533742},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-24.048819881454843},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.671535251482539},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-28452000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":-14912000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-33922000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-12762000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":30.29175728973349},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-6.181122970253241},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.671535251482539},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-28452000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-20202000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-18597000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-3348000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":18.340325322437266},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-29.76871851655464},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-29.3117699349667},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.4120156105371124},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-18407000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":3096000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-4162000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":17.851865883690092},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-19.938119593357328},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-21.11889878133485},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.234220073980406},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-16167000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-22694000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-2097000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":17.90514636236525},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-19.993459925127418},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-21.14924901898877},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.5178805160807778},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-107000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":-17378000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-6925000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-2560000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":17.918124524011876},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-11.140053641792033},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-14.556130727033917},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.4239597931667713},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":6036000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-11262000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-45798000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-12845000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.981902780920734},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-19.436376092327436},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-20.9125487071865},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.4239597931667713},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":6036000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-63214000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-27977000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-3466000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":12.872824240653138},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-40.35542729813154},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-42.56543259483845},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.2478720093723115},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":16926000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-21035000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":137000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-49000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":18.13423645320197},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-12.378185907046477},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-16.187888198757765},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.9180992974978293},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":16383000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-9159000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-2297000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-94000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":21.367377138555},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-7.6598561748747365},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-8.896908019418987},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.5945560247517225},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":18732000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":-5278000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-2426000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-512000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":23.833370986771094},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-2.677159424655471},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.6900369003690034},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.421894245757077},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":20607000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-1655000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-32563000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-4121000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":19.58408755757148},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-13.760544579020568},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-15.792232480448412},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.421894245757077},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":20607000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-37129000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":2318000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-1043000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":26.174755616532323},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-3.5371291373692335},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-7.32864574401189},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.4259825432801274},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-2528000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-2508000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":3648000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-432000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":29.910667228839465},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-0.7352166122061768},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-4.925160746284389},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.3552700439606447},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-6483000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-976000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":5907000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-909000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":32.38891310479218},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.47947488525935233},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-4.448603881951745},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.554957679251716},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":-4132000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":-432000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":108000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-1767000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":30.51826328164787},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":5.421014422087139},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.7682389017109298},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.5106040323183452},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":3546000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":4380000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":11981000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-4151000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":29.87262738052689},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":0.5048092889969921},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-3.6775799518596655},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.5106040323183452},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":3546000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":464000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":16405000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-658000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":33.289066400399406},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":7.123315027458811},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.760858711932102},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.5180432790144938},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-9696000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":6864000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":12254000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-2518000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":33.79644130236998},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":13.011022118812177},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.918325950452668},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.436067765452988},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-103026000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":12560000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":769000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-4192000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":35.93639791843694},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":18.71962767345896},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.271752833824845},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.666664396297482},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":-98984000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":33657000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":94851000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-7420000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":37.08054010817399},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":21.159632817856327},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":55.54677382494096},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.506921344030184},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-145866000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":46724000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":124279000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-14788000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":35.43701838602156},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.454199922156924},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":25.811225740109844},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.506921344030184},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-145866000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":99805000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":35869000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-3353000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":39.24931280254932},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":21.752900824636942},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":33.53815466199615},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.2175779678283725},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-153361000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":60223000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":20980000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-4451000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":38.543707881278976},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":8.645987669072312},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-37.67305517054597},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.3875753278186136},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-251809000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-47903000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":63598000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-3903000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":53.20974997619088},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":28.996151325187814},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":22.0511700083472},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.314506917616239},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-301670000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":50838000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":75329000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-8851000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":46.042312499292024},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":29.87248856852654},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":27.56051789955407},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.7471701716902945},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-348514000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":77253000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":195776000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-20558000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":44.67585628046615},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":24.074506892210348},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.302514769022178},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.7471701716902945},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-348514000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":140411000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":65901000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-9940000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":40.74477885960086},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.34306090391511},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":10.504583203536656},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":5.200297265678297},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-486781000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":5663000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":49232000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-16428000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":40.43606058400858},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.794078283347623},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.450602264781354},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":4.671765850703744},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-298121000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":58852000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":100672000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-12682000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":39.92899388084285},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":10.6255991852503},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":6.204216557284243},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":4.49373117637341},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":140737000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":38335000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":83965000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-13208000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":39.57026451411251},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.97924495843419},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.742568188040773},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":3.325316737760234},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":918330000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":63230000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":299520000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-52508000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":40.11594379070496},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.616812428502897},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.524156524117451},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":3.325316737760234},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":918330000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":166080000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":90068000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-12375000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":40.103378262012455},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":14.009771307886842},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":11.743018228293284},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":3.4352890099524855},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1032319000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":60143000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":191959000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-8691000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":41.306422530535876},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":17.73608250533765},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":14.518404514556881},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":3.616574654694694},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":790742000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":94376000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":179062000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-8948000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":42.21057391293388},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":21.338935865501416},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":18.088805491615894},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":3.6032974941661395},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":950698000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":136510000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":95901000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-40639000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":46.64025770798752},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.694338367328928},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":11.685998160198508},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.0654121934793803},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":730059000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":209335000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":237285000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-16429000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":42.87589077239834},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.66005199737253},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":21.21749474230389},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":3.547796289361489},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":817113000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":170457000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":698374000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-46443000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":41.812804153672495},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":19.231628935844515},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.047921941023308},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":3.547796289361489},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":817113000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":461486000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":223756000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-22476000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":44.95369248060649},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.093568185825106},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":20.229994931241187},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":3.445318659680867},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1006346000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":181129000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":225241000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-44002000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":45.469528263944945},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":23.951017974513373},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":22.104770235038348},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.443749033425004},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1015821000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":186813000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":122007000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-23848000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":47.54519291139975},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":21.410425308756228},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":20.678047913014762},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.355725238156116},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1001537000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":139541000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":15375000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-20075000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":48.47208910334799},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-3.3813662954027164},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.913772019697921},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":4.58920572674566},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1004990000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":14495000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":586379000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-110401000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":46.20195862904698},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.457993893798896},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":19.16093428194515},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":4.58920572674566},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1004990000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":521978000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":41830000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-7371000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":43.86285358416338},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-11.050015379415886},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-6.112653272018197},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.155552748174952},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1042216000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-9303000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":117426000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-9636000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":45.20098333212504},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":0.592833275115502},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":3.5698515115765606},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.2324651833726055},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1045922000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":13436000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":161605000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-8533000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":46.779635206486155},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.072073893397537},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":12.01502863159111},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":4.160304011785479},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1043867000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":52980000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":159228000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-8064000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":51.81245476375247},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":14.319868935729907},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.241935863166393},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.5253987707755448},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":933270000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":71951000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":480089000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-33604000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":47.28999092742466},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":5.8097555365635305},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.716424518352985},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.5253987707755448},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":933270000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":129064000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":33806000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-14608000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":47.24755956459712},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.96473865717078},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.349153570505836},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.8953384358861336},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":851814000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":48940000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":18370000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-8259000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":46.94798060321683},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.190470683155585},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.202862154518893},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.9688307733859516},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":832183000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":43020000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":5886000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-8032000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":47.81337485106974},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.11955353814442},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.236261259614988},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.0422655113290937},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":801668000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":77849000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":37839000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-9740000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":44.28246451571562},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":6.53557457889264},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.276036129453194},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.0654121934793803},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":730059000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":39526000},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":29.329445033580768},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-34.24206548709881},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-62.676407106093315},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-38.814544471478776},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-22.37301019495618},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":31.13557601428221},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-10.051296456063616},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-43.84037558685446},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-38.03077365028637},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-38.593721737128575},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":9.889174541411895},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-26.599377878695574},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-18.98764727823244},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-4.770746299448141},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-3.075137800986365},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":9.257933667382487},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-3.0616802521838467},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.6627301146231335},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-2.814496853812009},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.756056218659509},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.1964222912924045},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.972631897273658},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-17.436211094826493},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-14.126335791876036},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-9.195715146684295},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.72371969708513},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-9.495337985550695},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-29.002978743313424},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.909831407463535},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-25.589734337648277},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-7.643403494442666},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-14.196924278730652},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-51.09861007104893},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.1833904476333262},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-2.9816454217399206},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.0449080001004094},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-11.37905970660386},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.3127536728977307},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.806577421735006},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":7.572882746596241},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.11702369729870297},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.7895489294943365},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.38042935596605},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.138365624114428},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":0.4270869780125182},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":45.16026129351718},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":19.905883558934097},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.45067989977864},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":16.712071245359972},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":35.62853285378957},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":28.443318393439032},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":25.28017561416535},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":21.8393128177257},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":15.576937071477614},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":28.639134726714634},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":20.344350514514716},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":21.672169365919732},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":20.41006861669824},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":36.205290119125756},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":28.211490862799405},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.510656931333313},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.74468296506461},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":29.96216406611657},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":30.81970645275035},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":31.67420878110243},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":22.13953640293096},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":5.081468751032818},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.597284076295214},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.884468308909808},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":38.69596451568257},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":42.430153883315434},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":41.60506698230789},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":36.08652545920987},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":9.4938272991766},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.058473976533307},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.4341161765673311},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.021463877828621},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":7588000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":-19313000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":-8465000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":-9160000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":-5482000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-3145000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":-26252000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":-7555000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":-6463000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":-6763000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-4782000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-25563000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":-8100000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":-4079000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":-3970000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":135000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-16014000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-3768000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-438000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":3398000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":3644000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":2836000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":-3543000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":2232000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":3725000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":-12077000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":-9663000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":-15727000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-13459000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":-14727000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-8663000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-52576000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":-18707000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":-6904000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":-3098000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":586000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":-28125000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-232000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":1217000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":2049000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":7097000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":10131000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":10436000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":16682000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":37514000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":49292000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":113924000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":64067000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-43762000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":55603000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":82606000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":158514000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":11221000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":66448000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":46590000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":72667000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":196926000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":74246000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":108375000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":151174000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":289980000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":186466000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":520261000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":197720000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":204641000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":158989000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":35336000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":596686000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":10834000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":33920000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":73083000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":92616000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":210453000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":68855000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":63105000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":98067000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":59953000},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1674862000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#689"}],"scale":100,"value":34.18251772384829},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":28651000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#690"}],"scale":100,"value":51.22683326934487},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":28651000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#691"}],"scale":100,"value":51.22683326934487},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":70434000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#692"}],"scale":100,"value":0.4983388704318937},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":60787000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#693"}],"scale":100,"value":-2.864099231743629},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":67716000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#694"}],"scale":100,"value":16.334396597554495},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":67716000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#695"}],"scale":100,"value":16.334396597554495},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":58595000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#696"}],"scale":100,"value":17.89572489120232},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":54243000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#697"}],"scale":100,"value":18.243828696790366},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":49626000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#698"}],"scale":100,"value":18.726071011163505},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":51267000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#699"}],"scale":100,"value":21.575282345368365},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":51267000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#700"}],"scale":100,"value":21.575282345368365},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":44265000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#701"}],"scale":100,"value":17.682141646899357},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":43685000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#702"}],"scale":100,"value":14.950211743161269},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":48323000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#703"}],"scale":100,"value":12.12879995033421},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":46952000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#704"}],"scale":100,"value":0},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":46952000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#705"}],"scale":100,"value":0},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":41449000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#706"}],"scale":100,"value":0},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":41449000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#707"}],"scale":100,"value":0},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":34234000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#708"}],"scale":100,"value":70.12034819185605},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":25100000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#709"}],"scale":100,"value":94.82071713147411},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":25100000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#710"}],"scale":100,"value":94.82071713147411},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":54352000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#711"}],"scale":100,"value":86.25441566087724},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":44952000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#712"}],"scale":100,"value":105.30343477487096},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":39808000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#713"}],"scale":100,"value":119.59907556270097},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":40625000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#714"}],"scale":100,"value":122.464},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":40625000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#715"}],"scale":100,"value":122.464},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":19576000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#716"}],"scale":100,"value":259.12852472415204},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":21873000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#717"}],"scale":100,"value":237.68115942028984},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":116188000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#718"}],"scale":100,"value":96.42303852377182},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":117559000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#719"}],"scale":100,"value":93.38544900858292},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":117559000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#720"}],"scale":100,"value":93.38544900858292},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":82515000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#721"}],"scale":100,"value":82.8831121614252},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":220204000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#722"}],"scale":100,"value":46.744382481698786},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":256351000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#723"}],"scale":100,"value":40.59356117198685},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":377755000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#724"}],"scale":100,"value":27.93953753093937},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":377755000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#725"}],"scale":100,"value":27.93953753093937},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":711990000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#726"}],"scale":100,"value":55.58828073427997},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":725621000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#727"}],"scale":100,"value":48.98493841826518},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":776328000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#728"}],"scale":100,"value":46.387866984058284},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":814858000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#729"}],"scale":100,"value":40.604007078533925},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":814858000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#730"}],"scale":100,"value":40.604007078533925},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1735070000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#731"}],"scale":100,"value":57.76302973367069},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1598539000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#732"}],"scale":100,"value":63.44168018421822},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1674098000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#733"}],"scale":100,"value":61.303639332942275},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1467814000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#734"}],"scale":100,"value":70.69328947673206},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1467814000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#735"}],"scale":100,"value":70.69328947673206},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1615151000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#736"}],"scale":100,"value":79.5076745146429},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1737214000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#737"}],"scale":100,"value":74.03894972064467},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1898334000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#738"}],"scale":100,"value":67.86376896794768},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2291400000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#739"}],"scale":100,"value":52.56074888714323},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":2115930000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#740"}],"scale":100,"value":60.9829720264848},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":2115930000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#741"}],"scale":100,"value":60.9829720264848},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2262484000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#742"}],"scale":100,"value":57.12265810498549},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2267084000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#743"}],"scale":100,"value":57.099648711737196},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2306310000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#744"}],"scale":100,"value":56.003399369555694},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":2277362000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#745"}],"scale":100,"value":56.80862331065505},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":2277362000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#746"}],"scale":100,"value":56.80862331065505},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2218591000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#747"}],"scale":100,"value":58.409504050093055},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2182547000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#748"}],"scale":100,"value":59.47290023994901},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":2231565000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#749"}],"scale":100,"value":58.26368490274763},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2135396000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#750"}],"scale":100,"value":60.990092704116705},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2135396000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#751"}],"scale":100,"value":60.990092704116705},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2012589000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#752"}],"scale":100,"value":59.71865095158525},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2083356000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#753"}],"scale":100,"value":57.72988389886318},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2198570000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#754"}],"scale":100,"value":54.742309774080425},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2291400000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#755"}],"scale":100,"value":52.56074888714323},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":134997000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2915004500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#757"}],"scale":100,"value":4.631107773590058},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-32290000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"totalAssets@2011Q4"}],"scale":100,"value":-30.39287664012349},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"totalAssets@FY2011"}],"scale":100,"value":-30.39287664012349},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-33185000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":-32.10157194679565},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-34282000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"totalAssets@2012Q2"}],"scale":100,"value":-25.117042399021166},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-36013000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"totalAssets@2012Q3"}],"scale":100,"value":-29.01957308278068},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-38218000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":114266500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":-33.446373171489455},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":114266500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#764"}],"scale":100,"value":-33.446373171489455},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-38440000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":108220000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#766"}],"scale":100,"value":-35.520236555165404},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-33451000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":124918500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#768"}],"scale":100,"value":-26.778259425145194},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-30845000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":122204500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":-25.240478051135597},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-25913000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":119480000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":-21.68814864412454},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":119480000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#773"}],"scale":100,"value":-21.68814864412454},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-21743000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":113112500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":-19.222455519946955},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-18378000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":122715500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":-14.976103263238954},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-11264000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":132517000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":-8.500041504108907},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-8052000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":134430500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":-5.989712156095528},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":134430500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#782"}],"scale":100,"value":-5.989712156095528},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-8136000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":133325000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":-6.102381398837427},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-5708000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":156690500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":-3.6428500770627448},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-5897000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":163843500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":-3.5991662775758577},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-22082000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":158860000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":-13.900289563137353},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":158860000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#791"}],"scale":100,"value":-13.900289563137353},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-34557000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":156005000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":-22.151213102144162},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-50677000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":166903500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":-30.363054100123726},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-70057000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":179695500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":-38.986507731134054},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-67462000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":164552000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#799"}],"scale":100,"value":-40.99737469006758},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":164552000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#800"}],"scale":100,"value":-40.99737469006758},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-71972000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":163013500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-44.150944553671934},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-67342000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":158093500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-42.59631167631813},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-55440000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":176754500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":-31.365538076824066},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-45192000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":166361500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#808"}],"scale":100,"value":-27.16493900331507},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":166361500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#809"}],"scale":100,"value":-27.16493900331507},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-27015000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":189812500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":-14.232466249588411},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-18660000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":191107000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":-9.764163531424803},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-15276000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":251795500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":-6.06682804100947},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-11627000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":254542000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":-4.567811991734174},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":254542000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#818"}],"scale":100,"value":-4.567811991734174},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-3734000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":265685000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":-1.4054237160547265},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":10622000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":350027000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":3.0346230433652264},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":45191000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":425089500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":10.630937720174222},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":161148000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":526580000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":30.602757415777283},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":526580000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#827"}],"scale":100,"value":30.602757415777283},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":227319000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":675019500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#829"}],"scale":100,"value":33.6759160290925},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":169407000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":739722500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":22.90142587254004},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":177670000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":808004500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":21.988738924102528},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":133995000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":956662500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":14.006506996981694},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":956662500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#836"}],"scale":100,"value":14.006506996981694},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":96757000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":1612493000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#838"}],"scale":100,"value":6.000460157036341},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":183402000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":1549291500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":11.83779811610662},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":165849000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":1661252000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":9.98337398540378},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":145449000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":1639679000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":8.870577716736019},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":1639679000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#845"}],"scale":100,"value":8.870577716736019},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":165572000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2228738000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":7.428957553557216},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":203197000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2268882000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":8.955820531874288},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":296200000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2463999500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":12.021106335451773},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3379734000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#852"}],"scale":100,"value":5.093093125080258},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":397362000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":2581768000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":15.3910808407262},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":2581768000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#855"}],"scale":100,"value":15.3910808407262},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":492414000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":2822065000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":17.448712201880536},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":572629000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":2951495000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":19.40132034782373},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":571770000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3125888500},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#861"}],"scale":100,"value":18.29143937795606},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":438936000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3233646000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":13.574027583724376},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3233646000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#864"}],"scale":100,"value":13.574027583724376},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":275966000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3306916500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":8.345115457254515},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":129608000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3316229000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":3.9082946322464465},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":61417000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3409066500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":1.801578232633479},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":102658000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3316344000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":3.0955172322292257},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3316344000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#873"}],"scale":100,"value":3.0955172322292257},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":148485000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3169533000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":4.684759552905744},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":174704000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3172682500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":5.5065075058723965},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":195580000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3292339500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":5.940456626663198},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":172133000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3379734000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":5.093093125080258},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":956525000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#882"}],"scale":100,"value":14.113274613836543},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":26054000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#883"}],"scale":100,"value":-83.58409457281032},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":26227500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#884"}],"scale":100,"value":-123.11505099609188},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":26227500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#885"}],"scale":100,"value":-123.11505099609188},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"equity@2012Q1"}],"scale":100,"value":-729.6613896218118},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"equity@2012Q2"}],"scale":100,"value":-48.91628497638514},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"equity@2012Q3"}],"scale":100,"value":-57.59499744114637},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":35314500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#886"}],"scale":100,"value":-108.22183522349175},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":35314500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#887"}],"scale":100,"value":-108.22183522349175},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":26328500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#888"}],"scale":100,"value":-146.00148128453955},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":57215000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"#889"}],"scale":100,"value":-58.46543738530106},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":51430500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#890"}],"scale":100,"value":-59.97413985864419},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":48430500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#891"}],"scale":100,"value":-53.505538864971456},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":48430500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#892"}],"scale":100,"value":-53.505538864971456},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":42273500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#893"}],"scale":100,"value":-51.434113569966996},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":40750500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#894"}],"scale":100,"value":-45.098833143151616},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":41397500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#895"}],"scale":100,"value":-27.209372546651366},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":43579000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#896"}],"scale":100,"value":-18.47678927924},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":43579000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#897"}],"scale":100,"value":-18.47678927924},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":40209500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#898"}],"scale":100,"value":-20.234024297740582},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":42951000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#899"}],"scale":100,"value":-13.289562524737491},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":47714000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#900"}],"scale":100,"value":-12.35905604225175},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":44200500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#901"}],"scale":100,"value":-49.95871087431137},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":44200500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#902"}],"scale":100,"value":-49.95871087431137},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":34770500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#903"}],"scale":100,"value":-99.38597374210897},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":30602500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#904"}],"scale":100,"value":-165.59758189690385},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":31597500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#905"}],"scale":100,"value":-221.71690798322655},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":21374500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#906"}],"scale":100,"value":-315.61907880886105},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":21374500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#907"}],"scale":100,"value":-315.61907880886105},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":16515500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#908"}],"scale":100,"value":-435.7845660137446},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":5036500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#909"}],"scale":100,"value":-1337.0793209570138},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1213500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#910"}],"scale":100,"value":-4568.603213844252},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":-3913000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#911"}],"scale":100,"value":1154.9194991055456},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":-3913000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#912"}],"scale":100,"value":1154.9194991055456},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":-11840000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#913"}],"scale":100,"value":228.16722972972974},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":-16249500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#914"}],"scale":100,"value":114.83430259392597},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":-1823000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#915"}],"scale":100,"value":837.9594075699396},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":-675000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#916"}],"scale":100,"value":1722.5185185185187},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":-675000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#917"}],"scale":100,"value":1722.5185185185187},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":-8513500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#918"}],"scale":100,"value":43.859752158336754},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":43578000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#919"}],"scale":100,"value":24.374684473817062},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":78222500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#920"}],"scale":100,"value":57.77238006967305},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":139994000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#921"}],"scale":100,"value":115.11064759918281},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":139994000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#922"}],"scale":100,"value":115.11064759918281},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":165165500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#828"},{"ref":"#923"}],"scale":100,"value":137.63104280252233},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":243723500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#924"}],"scale":100,"value":69.50786444474988},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":284247500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#925"}],"scale":100,"value":62.50538703066869},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":378102500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#926"}],"scale":100,"value":35.43880297009409},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":378102500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#927"}],"scale":100,"value":35.43880297009409},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":524524000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#837"},{"ref":"#928"}],"scale":100,"value":18.44662970617169},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":477287500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#929"}],"scale":100,"value":38.42589634130372},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":532010500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#930"}],"scale":100,"value":31.174008783661222},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":457080500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#931"}],"scale":100,"value":31.821309375482},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":457080500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#932"}],"scale":100,"value":31.821309375482},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":531911500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#933"}],"scale":100,"value":31.127734594946716},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":517699000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#934"}],"scale":100,"value":39.25002752564714},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":628934000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#935"}],"scale":100,"value":47.095561696457814},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":960019500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#936"}],"scale":100,"value":17.930156627026847},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":627870500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#937"}],"scale":100,"value":63.28725429845804},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":627870500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#938"}],"scale":100,"value":63.28725429845804},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":650537500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#939"}],"scale":100,"value":75.69340737467094},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":711793000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#940"}],"scale":100,"value":80.4488102580385},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":812375500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"#941"}],"scale":100,"value":70.38247706879392},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":904598500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#942"}],"scale":100,"value":48.52274241003053},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":904598500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#943"}],"scale":100,"value":48.52274241003053},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":946408000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#944"}],"scale":100,"value":29.15930550037616},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":928555000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#945"}],"scale":100,"value":13.958031565173846},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":973035500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#946"}],"scale":100,"value":6.311897150720605},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":908320000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#947"}],"scale":100,"value":11.301964065527567},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":908320000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#948"}],"scale":100,"value":11.301964065527567},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":866710500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#949"}],"scale":100,"value":17.13201813062147},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":882580000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#950"}],"scale":100,"value":19.7946928323778},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":963197500},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#951"}],"scale":100,"value":20.305285260810997},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":960019500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#952"}],"scale":100,"value":17.930156627026847},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-36425000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-11.291387546459763},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":3761000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":3.794658621976943},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-39578000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-37.61916982710276},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":13345000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":3.880443379547782},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-22532000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-26.002561942460154},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-22908000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-22.438365020128703},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-14190000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-13.793572720026436},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":24972000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":38.05025217510551},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":20089000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":24.497585483634943},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-10927000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-12.060573282855602},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":67155000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":44.91282277642905},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":12003000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":26.33565175417425},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-4481000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-5.658900044200288},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":23837000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":40.98028091529562},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-11646000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-13.132019304496866},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-34658000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-9.701356756771883},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-9370000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-14.61299730197595},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":15221000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":27.800405472046165},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":1192000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":1.5956307560505367},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":964000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":1.2513305122147544},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":12615000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":15.83327057760373},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":29993000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":10.480979571297787},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":30178000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":43.12868004344595},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":58198000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":76.68124802361125},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":102055000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":130.83638881054333},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":117743000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":127.58075176889987},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":308174000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":97.47437207228009},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":105395000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":105.23714428357462},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":37067000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":59.74115978467589},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-8556000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-6.380598684504902},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-1554000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-0.8630600309901815},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":54807000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":26.094595109316664},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":150092000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":24.04037588914889},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":96209000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":46.806781969884945},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":190519000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":151.7620162819226},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":173016000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":96.92610208231795},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":147880000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":55.83769762006352},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":607624000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":78.46131000419668},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":139538000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":46.24230333317869},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":214139000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":67.75328500871677},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":283194000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":80.5629283196641},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":311933000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":75.57999510562877},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":948804000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":68.65197977785158},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":284724000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":64.52054422015354},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":180922000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":34.123607118876784},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-83631000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-13.17619144400698},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-422082000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-58.2461650557785},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":38151000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":56.89423765211168},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-40067000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-1.718984423299108},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-462677000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-63.72820984661496},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-407660000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-57.326632148251065},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":-170209000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":-30.886329076253627},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":80143000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":26.487424397660053},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-960403000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-41.924605790326986},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":92745000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":35.21886237891083},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":59695000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":19.671585524191148},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":29554000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":7.759541894542266},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":111058000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":47.69590201248894},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":29073000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":50.49149010072942},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-39392000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-10.292830397713171},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":142602000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":10.718868175555452},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-73184000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-20.552453915368286},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":2977000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":6.9882629107981264},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":2470000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":4.434709230299649},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":1233000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":2.0275270090276853},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":9488000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":16.481378543635362},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":16168000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":7.461763538522592},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":87862000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":142.49201277955274},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":24531000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":135.7629088494106},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":26105000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":88.21640984049743},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":16085000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":35.96181362904669},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":434000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":0.7596177407498184},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2009-12-31","value":13627000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2010-12-31","value":38481000}},"quality":[{"metric":"totalDebt","periodKey":"2012Q3","rule":"impossible-sign","severity":"error","message":"Total debt reports -1.7410e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"debtToCapital","periodKey":"2012Q3","rule":"impossible-sign","severity":"error","message":"Debt to capital reports -2.8641e+0, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"2024Q4","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 13 of 14 period(s), by up to 3.1% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}