{"schemaVersion":2,"ticker":"ES","company":{"ticker":"ES","name":"EVERSOURCE ENERGY","exchange":"NYSE","cik":72741,"sic":"4911","sicDescription":"Electric Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:38.830Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"totalDebt":[null,4699152000,4946495000,9113494000,8310179000,8814012000,9034457000,9603237000,12325520000,13086062000,14098239000,16179062000,18216674000,21044123000,24413463000,26704777000,28265381000],"equity":[null,3812633000,4015626000,9237050000,9611528000,9976815000,10352215000,10711734000,11086242000,11486817000,12629994000,14063566000,14599844000,15473158000,14173892000,15039387000,16197271000],"operatingCashFlow":[989118000,1093463000,970386000,1161229000,1663539000,1651976000,1433751000,2208242000,1996202000,1830543000,2009577000,1682572000,1962600000,2401293000,1646161000,2159737000,4113572000],"capex":[908146000,954472000,1076730000,1472272000,1456787000,1603744000,1724139000,1976867000,2348105000,2569936000,2911489000,2942996000,3175080000,3441852000,4336849000,4480529000,4158669000],"totalCosts":[4688055000,4098276000,3671481000,5155581000,5771769000,6109007000,6190663000,5797855000,5863703000,6748271000,6935979000,6915696000,7869764000,10091182000,9511370000,9492100000,10558655000],"depreciationAndAmortization":[540800000,623700000,463200000,740800000,null,625400000,688200000,787100000,863800000,1072000000,1080700000,1159100000,1335000000,1643100000,815700000,1776400000,2404500000],"dilutedShares":[172717246,176885387,177804568,277993631,316211160,317417414,318432687,318454239,318031580,317993934,322941636,339847062,344631056,347246768,349840481,357779408,371259264],"sharesOutstanding":[null,176448081,177158692,314053634,315273559,316983337,317191249,316885808,316885808,316885808,329880645,342954023,344403196,348443855,349540266,366608052,375416880],"revenue":[5439430000,4898167000,4465657000,6273787000,7301204000,7741856000,7954827000,7639129000,7751952000,8448201000,8526470000,8904430000,9863085000,12289336000,11910705000,11900809000,13547244000],"operatingExpenses":[4688055000,4098276000,3671481000,5155581000,5771769000,6109007000,6190663000,5797855000,5863703000,6748271000,6935979000,6915696000,7869764000,10091182000,9511370000,9492100000,10558655000],"operatingIncome":[751375000,799891000,794176000,1118206000,1529435000,1632849000,1764164000,1841274000,1888249000,1699930000,1590491000,1988734000,1993321000,2198154000,2399335000,2408709000,2988589000],"interestExpense":[273637000,237291000,250425000,329945000,338699000,362106000,372420000,400961000,421755000,498805000,533197000,538452000,582334000,678274000,855441000,1111336000,1243266000],"netIncome":[335592000,394107000,400513000,533077000,793689000,827065000,886004000,949821000,995515000,1040519000,916572000,1212686000,1228000000,1412400000,-434700000,819172000,1699891000],"dilutedEps":[1.91,2.19,2.22,1.89,2.49,2.58,2.76,2.96,3.11,3.25,2.81,3.55,3.54,4.05,-1.26,2.27,4.56],"cash":[null,null,null,null,null,null,67996000,106750000,85890000,209324000,15432000,264950000,66800000,374600000,53900000,26700000,135351000],"currentAssets":[null,1507000000,1357472000,2227295000,2087049000,2692465000,2618786000,2477672000,2487099000,2292224000,2414539000,3130143000,3270120000,4223198000,4247994000,5076073000,5077186000],"totalAssets":[null,14472601000,15647066000,28302824000,27795537000,29740387000,30580309000,32053173000,36220386000,38241256000,41123915000,46099598000,48492144000,53230900000,55612245000,59594529000,63786711000],"currentLiabilities":[null,1345147000,1947682000,3643690000,3275651000,3134381000,2989790000,3638605000,3589045000,4112882000,3605563000,4915012000,5847039000,6799283000,6341397000,6720957000,7808512000],"totalLiabilities":[null,10659968000,11631440000,19065774000,18184009000,19763572000,20228094000,21341439000,25134144000,26754439000,28493921000,32036032000,33892300000,37757742000,41438353000,44555142000,47589440000],"freeCashFlow":[80972000,138991000,-106344000,-311043000,206752000,48232000,-290388000,231375000,-351903000,-739393000,-901912000,-1260424000,-1212480000,-1040559000,-2690688000,-2320792000,-45097000],"capexOutflow":[-908146000,-954472000,-1076730000,-1472272000,-1456787000,-1603744000,-1724139000,-1976867000,-2348105000,-2569936000,-2911489000,-2942996000,-3175080000,-3441852000,-4336849000,-4480529000,-4158669000],"operatingMargin":[13.813487810303654,16.33041503076559,17.78407969980677,17.823461332047135,20.947709446277628,21.09118278614327,22.177276765415517,24.103192916365206,24.35836806007055,20.12179871193879,18.653569413837147,22.334208927466438,20.209914038051988,17.88667833640483,20.14435753383196,20.239876129429522,22.06049437066314],"netMargin":[6.169617037079253,8.046009864506457,8.968736291210902,8.496893503078763,10.870659140602015,10.683032595801317,11.13794178050635,12.43362954075,12.842120281446531,12.316456485824617,10.749724094496315,13.618906544270661,12.450465549065024,11.492891072389916,-3.6496580177243914,6.8833303685488945,12.54787320579743],"currentRatio":[null,1.1203236523591846,0.6969679855335728,0.611274559581084,0.637140220371462,0.8590101203395503,0.8759096792751331,0.6809400855547662,0.6929695782582832,0.5573279272296167,0.6696704509115498,0.6368535824531049,0.5592779524815894,0.6211240214593216,0.6698829926591885,0.7552604487723995,0.6502117176742509],"netDebt":[null,null,null,null,null,null,8966461000,9496487000,12239630000,12876738000,14082807000,15914112000,18149874000,20669523000,24359563000,26678077000,28130030000],"fcfMargin":[1.4886118582277923,2.837612519132157,-2.3813741180748993,-4.957818937748444,2.831752132935883,0.6230030628314451,-3.650462794476863,3.02881388702822,-4.539540492510789,-8.752076329623312,-10.577788932582886,-14.155021713910939,-12.293111131050782,-8.467170236048554,-22.59050156980632,-19.50112803255644,-0.33288689566674967],"debtToCapital":[null,55.20759746633638,55.193352109394645,49.663345130258804,46.3693497499987,46.90592915362373,46.601381608973426,47.271723892689785,52.6466995521311,53.254085530637255,52.746618154668134,53.49753996246622,55.51068519822853,57.627847484044615,63.26803949117529,63.97248008128753,63.57106409217336],"returnOnAssets":[null,2.723124889575827,2.659478273780384,2.4258399736609126,2.829633471822822,2.8749516562904245,2.937645149187271,3.0329496929453805,2.9162534210352207,2.794778551888501,2.30975877315252,2.7806401239537326,2.5964211548192018,2.776951896956603,-0.7987641297943018,1.4220899892570553,2.7555096706760285],"returnOnEquity":[null,10.336872182557304,10.232492307676585,8.044820532849366,8.421738764590092,8.444461075650961,8.71663822622132,9.018451383451414,9.13401317626921,9.21912267185409,7.6011044743851075,9.08598178736744,8.568415272293144,9.39314272648936,-2.932500872768117,5.608216729111443,10.883949236822966],"revenueGrowth":[null,-9.95073013164982,-8.830037848852434,40.489674867550285,16.376344941261145,6.035333350499461,2.7509036592775704,-3.9686343901633614,1.476909213079125,8.981595861274695,0.9264575973038536,4.432784024338332,10.766045664910617,24.599311473033026,-3.080971990675496,-0.08308492234506692,13.834647711764813]}},"quarterly":{"keys":["2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"totalDebt":[null,null,null,4699152000,null,4693043000,4949024000,4946495000,5244417000,7619681000,7612282000,9113494000,7958889000,8539742000,8052538000,8310179000,8848865000,8542712000,8412568000,8814012000,8847650000,8968530000,8986381000,9034457000,9523570000,9614807000,9609011000,9603237000,10041774000,10382904000,11425890000,12325520000,13113280000,12396560000,12538846000,13086062000,13089849000,13818469000,14293231000,14098239000,14431021000,14398722000,15814496000,16179062000,15993863000,16651220000,18219180000,18216674000,18729576000,20849233000,21442435000,21044123000,22178049000,23834444000,24159129000,24413463000,25795187000,27164329000,27413891000,26704777000,27598990000,28163340000,27994432000,28265381000,29504228000,29111619000],"equity":[null,null,null,3812633000,null,3916953000,3958650000,4015626000,4071660000,9067639000,9176866000,9237050000,9345231000,9406612000,9517453000,9611528000,9723933000,9753807000,9890552000,9976815000,10110405000,10185053000,10294430000,10352215000,10438499000,10509408000,10637384000,10711734000,10804196000,10885523000,10998037000,11086242000,11183714000,11273223000,11408778000,11486817000,11637434000,11954593000,12121614000,12629994000,13209956000,13805258000,13980017000,14063566000,14233420000,14311889000,14411611000,14599844000,14836690000,15057215000,15279173000,15473158000,15749371000,15554098000,15685941000,14173892000,14543588000,14818713000,15044424000,15039387000,15341257000,15665791000,16028250000,16197271000,16530950000,16340177000],"operatingCashFlow":[null,null,309868000,249816000,372766000,313929000,201752000,81939000,8816000,311587000,475602000,365224000,473143000,295881000,407944000,486571000,493796000,402867000,507354000,247959000,491541000,373741000,486035000,82434000,499964000,478474000,671930000,557874000,445349000,449601000,580897000,520355000,177714000,520421000,709527000,422881000,381435000,543152000,570263000,514727000,420306000,585069000,490834000,186363000,411416000,396029000,712828000,442327000,371940000,469879000,847085000,712389000,69157000,578120000,521876000,477008000,291312000,670714000,555580000,642131000,1040595000,1057309000,1099611000,916057000,1324326000,1090457000],"capex":[null,null,235175000,276893000,236689000,231837000,280534000,327670000,304294000,386082000,391374000,390522000,388950000,311302000,373507000,383028000,348691000,375352000,393450000,486251000,362586000,377793000,436906000,546854000,431472000,437696000,490003000,617696000,523560000,623392000,495328000,705825000,607334000,644344000,633403000,684855000,628129000,749624000,751284000,782452000,725520000,674678000,701366000,841432000,688983000,734240000,787913000,963944000,764594000,784487000,803662000,1089109000,977144000,1062368000,1086105000,1211232000,1149443000,1071474000,1070933000,1188679000,1007384000,1042017000,1125957000,983311000,1009311000,1014161000],"totalCosts":[1112700000,933082000,1043704000,1008735000,1007894000,869347000,911076000,883164000,885230000,1469169000,1448624000,1352559000,1576078000,1285286000,1493328000,1417077000,1822901000,1383624000,1451622000,1450859000,2015956000,1405046000,1463867000,1305794000,1567099000,1343762000,1529837000,1357157000,1604158000,1314603000,1493261000,1451681000,1845430000,1462502000,1805404000,1634935000,1921092000,1733507000,1666559000,1614821000,1834606000,1519473000,1782412000,1779205000,2240272000,1670933000,1949463000,2009095000,2808255000,2117072000,2658352000,2507503000,3046070000,2068680000,2260929000,2135690000,2486602000,1931024000,2450824000,2623649000,3191961000,2175019000,2531943000,2659732000,3428215000,2362315000],"depreciationAndAmortization":[null,143000000,181700000,169000000,125600000,107700000,129000000,101800000,104600000,210800000,231300000,194000000,243500000,null,null,null,null,null,null,null,null,null,151000000,150200000,195000000,167800000,225200000,199100000,210800000,182100000,236300000,234600000,249500000,235300000,301400000,285800000,285900000,258000000,296500000,240200000,286000000,263900000,302000000,307200000,378700000,280200000,322100000,353900000,526300000,364600000,413400000,338700000,236900000,101500000,185500000,291700000,337600000,240400000,610100000,588300000,835000000,494700000,503600000,571100000,823300000,379600000],"dilutedShares":[null,176736532,177012278,177255284,177480996,177626992,177835348,178275190,178437453,301816884,315805796,315914393,316002538,315962619,316218239,316661247,316892119,317112801,317554925,318110186,318491188,318559568,318405269,318542622,318481050,318476699,318577079,318282129,318124536,317947194,317949396,318105194,317992999,317885187,317967311,318130242,318316082,320388490,326008342,327053766,332937153,338561649,343773602,344115948,344334689,344435696,344669782,345084056,345661133,346295478,347762693,349267769,349612013,349729982,349851969,350167964,350997220,353419658,359817657,366883094,367677618,368917187,372262732,376179516,376583614,376998879],"sharesOutstanding":[null,null,null,176448081,null,176825381,177002417,177158692,314000000,313776010,313903274,314053634,314595469,314715321,314882500,315273559,315817718,316219354,316622631,316983337,317468999,317161942,317191249,317191249,317207036,317207036,317207036,316885808,316885808,316885808,316885808,316885808,316885808,316885808,316885808,316885808,317347470,323574439,323733423,329880645,336411187,342627862,342797473,342954023,343434298,343601103,343774324,344403196,344850272,346411029,347348749,348443855,348808082,349021936,349275775,349540266,351379414,354566071,363891973,366608052,367307083,371038611,375096584,375416880,375974644,376598337],"revenue":[1339400000,1111400000,1243300000,1204100000,1235300000,1047500000,1114900000,1068000000,1099600000,1628700000,1861500000,1684000000,1995000000,1635900000,1892600000,1777700000,2290600000,1677600000,1892500000,1881200000,2513400000,1817100000,1933100000,1691200000,2055600000,1767200000,2039700000,1776600000,2105100000,1762800000,1988500000,1895600000,2288000000,1853900000,2271400000,2034900000,2415792000,1884495000,2175797000,2050400000,2373726000,1953128000,2343642000,2233933000,2825840000,2122538000,2432794000,2481913000,3471310000,2572641000,3215645000,3029740000,3795643000,2629342000,2791482000,2694238000,3332575000,2533522000,3063224000,2971488000,4118355000,2838068000,3220625000,3370196000,4504363000,2903189000],"operatingExpenses":[null,933082000,1043704000,1008735000,1007894000,869347000,911076000,883164000,885230000,1469169000,1448624000,1352559000,1576078000,1285286000,1493328000,1417077000,1822901000,1383624000,1451622000,1450859000,2015956000,1405046000,1463867000,1305794000,1567099000,1343762000,1529837000,1357157000,1604158000,1314603000,1493261000,1451681000,1845430000,1462502000,1805404000,1634935000,1921092000,1733507000,1666559000,1614821000,1834606000,1519473000,1782412000,1779205000,2240272000,1670933000,1949463000,2009095000,2808255000,2117072000,2658352000,2507503000,3046070000,2068680000,2260929000,2135690000,2486602000,1931024000,2450824000,2623649000,3191961000,2175019000,2531943000,2659732000,3428215000,2362315000],"operatingIncome":[226700000,178300000,199600000,195300000,227400000,178100000,203800000,184900000,214400000,159500000,412900000,331400000,418900000,350600000,399300000,360600000,467700000,294000000,440900000,430200000,497500000,412000000,469200000,385500000,488500000,423400000,509900000,438100000,501000000,448200000,495300000,443700000,442500000,391400000,466000000,400000000,494700000,150988000,509238000,435600000,539120000,433655000,561230000,454728000,585568000,451605000,483331000,472818000,663055000,455569000,557293000,522237000,749573000,560662000,530553000,558548000,845973000,602498000,612400000,347839000,926394000,663049000,688682000,710464000,1076148000,540874000],"interestExpense":[null,67197000,65898000,36934000,58549000,62234000,63932000,65709000,66447000,89047000,90361000,84089000,76255000,86850000,87476000,88116000,89975000,92495000,89738000,89898000,94843000,92259000,92534000,92785000,98212000,100492000,99865000,102393000,103429000,107329000,108719000,102278000,121129000,126404000,125201000,126071000,131734000,132705000,135216000,133543000,134715000,134285000,134066000,135385000,137766000,145435000,147962000,151172000,153245000,160090000,178174000,186765000,194543000,207313000,222283000,231301000,250749000,271316000,300576000,288696000,300849000,293193000,318065000,331159000,365259000,355490000],"netIncome":[87600000,73300000,101900000,131300000,115600000,78700000,91400000,114800000,100800000,46200000,209500000,176600000,230000000,173100000,211400000,179200000,237800000,129200000,236500000,223600000,255100000,209400000,237800000,183700000,246000000,205500000,267200000,231100000,261300000,232600000,262200000,239400000,271400000,244600000,291300000,233200000,310558000,33334000,320764000,251900000,336633000,254112000,348140000,273803000,368023000,266400000,285046000,308532000,445326000,293742000,351289000,322044000,493039000,17302000,341543000,-1286605000,523728000,337221000,-116177000,74400000,552668000,354608000,369429000,423186000,608721000,55560000],"dilutedEps":[0.49,0.41,0.57,0.729492211075637,0.64,0.44,0.51,0.6397008155761887,0.56,0.15,0.66,0.5543954591204711,0.72,0.54,0.66,0.5601184459745406,0.74,0.4,0.74,0.6898693335773912,0.8,0.65,0.74,0.57,0.77,0.64,0.83,0.72,0.82,0.73,0.82,0.75,0.85,0.76,0.91,0.73,0.97,0.1,0.98,0.76,1.01,0.75,1.01,0.7916126982292608,1.06,0.77,0.82,0.88999124850903,1.28,0.84,1,0.9207136552872132,1.41,0.04,0.97,-3.6758039934801117,1.49,0.95,-0.33,0.20248950604412397,1.5,0.96,0.99,1.1203487875187756,1.61,0.14],"cash":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67996000,null,null,null,106750000,126285000,78728000,171976000,85890000,362615000,121850000,134605000,209324000,108372000,167163000,151880000,15432000,133689000,176920000,729993000,264950000,175604000,368011000,218129000,66800000,164589000,156676000,485700000,374600000,36000000,42200000,78800000,53900000,360396000,132633000,97888000,26700000,111362000,343693000,259340000,135351000,270200000,1819319000],"currentAssets":[null,null,null,1507000000,null,1337862000,1327375000,1357472000,1523466000,1954005000,2138986000,2227295000,2158011000,2051093000,2018132000,2087049000,2365809000,2068475000,2101550000,2692465000,2792691000,2449929000,2367688000,2618786000,2590547000,2415284000,2414652000,2477672000,2511399000,2330814000,2403470000,2487099000,2771436000,2277590000,2153371000,2292224000,2300864000,2131697000,2220905000,2414539000,2562670000,2405413000,3220413000,3130143000,3146879000,3268839000,3073553000,3270120000,3473683000,3268043000,3919654000,4223198000,4136429000,3721553000,4009099000,4247994000,4880858000,4672622000,4832907000,5076073000,4912023000,4904771000,4858758000,5077186000,5344735000,6442331000],"totalAssets":[null,14229700000,14297600000,14472601000,14418500000,14442346000,14728717000,15647066000,15978354000,27506300000,27757562000,28302824000,28328661000,28196892000,28444318000,27795537000,28096870000,27790445000,27982311000,29740387000,29951765000,29879939000,30046026000,30580309000,30712475000,30882663000,31082337000,32053173000,32355176000,32658840000,33163620000,36220386000,37039983000,37244344000,37515669000,38241256000,38941007000,38995906000,39725394000,41123915000,41648986000,42038718000,43507345000,46099598000,46518215000,47234640000,48014055000,48492144000,49289152000,49916240000,51599425000,53230900000,54105167000,54539745000,56293343000,55612245000,57322225000,58352454000,58573319000,59594529000,60194678000,60956100000,61702575000,63786711000,64707601000,63415743000],"currentLiabilities":[null,null,null,1345147000,null,1476027000,1535307000,1947682000,1967681000,3490467000,3800723000,3643690000,3839637000,3081510000,3378430000,3275651000,2790144000,2802808000,2929676000,3134381000,3111782000,2838985000,2971693000,2989790000,2593914000,2303769000,2642028000,3638605000,3333765000,3785709000,2620431000,3589045000,4096018000,3529555000,3630272000,4112882000,4559362000,3512121000,3748910000,3605563000,3395628000,3326058000,3634070000,4915012000,5538944000,5104570000,4258077000,5847039000,5601309000,4260545000,5487161000,6799283000,6405041000,5794576000,7119644000,6341397000,6367586000,6253149000,5619824000,6720957000,6516940000,6880950000,6798288000,7808512000,8209723000,8054835000],"totalLiabilities":[null,null,null,10659968000,null,10525393000,10770067000,11631440000,11906694000,18438661000,18580696000,19065774000,18983430000,18790280000,18926865000,18184009000,18372937000,18036638000,18091759000,19763572000,19841360000,19694886000,19751596000,20228094000,20273976000,20373255000,20444953000,21341439000,21550980000,21773317000,22165583000,25134144000,25856269000,25971121000,26106891000,26754439000,27303573000,27041313000,27603780000,28493921000,28439030000,28233460000,29527328000,32036032000,32284795000,32922751000,33602444000,33892300000,34452462000,34859025000,36320252000,37757742000,38355796000,38985647000,40607402000,41438353000,42778637000,43533741000,43528895000,44555142000,44853421000,45290309000,45674325000,47589440000,48176651000,47075566000],"freeCashFlow":[null,null,74693000,-27077000,136077000,82092000,-78782000,-245731000,-295478000,-74495000,84228000,-25298000,84193000,-15421000,34437000,103543000,145105000,27515000,113904000,-238292000,128955000,-4052000,49129000,-464420000,68492000,40778000,181927000,-59822000,-78211000,-173791000,85569000,-185470000,-429620000,-123923000,76124000,-261974000,-246694000,-206472000,-181021000,-267725000,-305214000,-89609000,-210532000,-655069000,-277567000,-338211000,-75085000,-521617000,-392654000,-314608000,43423000,-376720000,-907987000,-484248000,-564229000,-734224000,-858131000,-400760000,-515353000,-546548000,33211000,15292000,-26346000,-67254000,315015000,76296000],"capexOutflow":[null,null,-235175000,-276893000,-236689000,-231837000,-280534000,-327670000,-304294000,-386082000,-391374000,-390522000,-388950000,-311302000,-373507000,-383028000,-348691000,-375352000,-393450000,-486251000,-362586000,-377793000,-436906000,-546854000,-431472000,-437696000,-490003000,-617696000,-523560000,-623392000,-495328000,-705825000,-607334000,-644344000,-633403000,-684855000,-628129000,-749624000,-751284000,-782452000,-725520000,-674678000,-701366000,-841432000,-688983000,-734240000,-787913000,-963944000,-764594000,-784487000,-803662000,-1089109000,-977144000,-1062368000,-1086105000,-1211232000,-1149443000,-1071474000,-1070933000,-1188679000,-1007384000,-1042017000,-1125957000,-983311000,-1009311000,-1014161000],"operatingMargin":[16.92548902493654,16.04282886449523,16.054049706426447,16.21958309110539,18.40848376912491,17.002386634844868,18.279666337788143,17.312734082397004,19.497999272462714,9.793086510714065,22.181036798280957,19.679334916864608,20.99749373433584,21.431627850113088,21.097960477649792,20.284637452888564,20.418231031170873,17.525035765379112,23.297225891677677,22.86838188390389,19.793904670963634,22.673490726982553,24.271894883865293,22.794465468306527,23.76435104105857,23.958804889090086,24.99877432955827,24.659461893504446,23.799344449194813,25.425459496255957,24.90822227809907,23.406836885418862,19.340034965034967,21.112249851664057,20.51598133309853,19.656985601258047,20.4777563631306,8.012119957866696,23.404665049175083,21.244635193133046,22.71197265396259,22.203101896035488,23.946916807259814,20.355489623010182,20.721909237607225,21.276650877393006,19.86732127751055,19.050546896688157,19.101002215302003,17.708222795174297,17.330675494340948,17.237023638992124,19.748248188778554,21.323281642327245,19.00614082412138,20.731204889842694,25.3849650795556,23.781044727458458,19.99200841988702,11.705886074586202,22.49427259184796,23.362688984196293,21.383489229575005,21.08079174030234,23.891236119291452,18.63034063576295],"netMargin":[6.5402418993579206,6.595285225841281,8.195930185795866,10.90440993272984,9.358050675949162,7.513126491646778,8.1980446676832,10.749063670411985,9.16696980720262,2.8366181617240747,11.25436475960247,10.486935866983373,11.528822055137844,10.581331377223545,11.169819296206276,10.080441019294595,10.381559416746704,7.701478302336671,12.49669749009247,11.886030193493514,10.149598153895122,11.523856694733366,12.301484661941958,10.862109744560074,11.967308814944541,11.62856496152105,13.099965681227632,13.007992795226839,12.41271198517885,13.194917177218063,13.185818456122705,12.629246676514033,11.861888111888112,13.193807648740494,12.824689618737342,11.460022605533442,12.85532860444939,1.768855847322492,14.742367969070644,12.285407725321889,14.181628376653412,13.010514415849858,14.854657835966414,12.256544847137313,13.023490360388415,12.551012043129498,11.716816138152264,12.431217371438887,12.828759171609565,11.417916452392697,10.924371315863537,10.62942694752685,12.989604132949278,0.6580353563743324,12.235185467790945,-47.75394749832792,15.71541525697096,13.31036399131328,-3.7926380832743543,2.5037960779245956,13.419629925055029,12.494697096757372,11.470723850184358,12.556717769530318,13.514030729761345,1.91375759552685],"currentRatio":[null,null,null,1.1203236523591846,null,0.9063939887278485,0.8645665003807056,0.6969679855335728,0.7742444024209209,0.5598119105552352,0.5627839755751735,0.611274559581084,0.5620351611363261,0.6656129624761886,0.5973579443706101,0.637140220371462,0.8479164516240022,0.7380009618925021,0.7173318824334158,0.8590101203395503,0.8974571483477956,0.8629594731920035,0.7967471740856138,0.8759096792751331,0.9987019615916334,1.0484054607905566,0.9139388378927097,0.6809400855547662,0.7533221447822507,0.61568757662039,0.9172040782604083,0.6929695782582832,0.6766171437723174,0.6452909786077848,0.5931707045642861,0.5573279272296167,0.5046460447755629,0.6069543162094928,0.5924135281988632,0.6696704509115498,0.7546969220421083,0.7232023614741535,0.8861725283222393,0.6368535824531049,0.5681369950662075,0.6403749973063353,0.721817148914874,0.5592779524815894,0.6201555743487817,0.7670481123893774,0.714331873987295,0.6211240214593216,0.6458083562618882,0.6422476812798728,0.563103857440063,0.6698829926591885,0.7665162276567603,0.7472430290722323,0.8599747963637295,0.7552604487723995,0.7537315058908015,0.7128043366104971,0.714703172328092,0.6502117176742509,0.6510250102226348,0.7998091829317422],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8966461000,null,null,null,9496487000,9915489000,10304176000,11253914000,12239630000,12750665000,12274710000,12404241000,12876738000,12981477000,13651306000,14141351000,14082807000,14297332000,14221802000,15084503000,15914112000,15818259000,16283209000,18001051000,18149874000,18564987000,20692557000,20956735000,20669523000,22142049000,23792244000,24080329000,24359563000,25434791000,27031696000,27316003000,26678077000,27487628000,27819647000,27735092000,28130030000,29234028000,27292300000],"fcfMargin":[null,null,6.007640955521596,-2.248733493895856,11.015704687120538,7.836945107398568,-7.066283971656651,-23.008520599250936,-26.871407784648966,-4.573893289126297,4.524738114423852,-1.5022565320665082,4.220200501253133,-0.9426615318784767,1.8195603931100073,5.824548574000112,6.33480310835589,1.6401406771578444,6.018705416116248,-12.667021050393364,5.130699450942946,-0.22299268064498376,2.541461900574207,-27.46097445600757,3.3319712006226894,2.3074920778632864,8.91930185811639,-3.3672182821118994,-3.715310436558833,-9.858804175175855,4.303193361830526,-9.78423718083984,-18.777097902097903,-6.684448999406656,3.351413225323589,-12.874047864759937,-10.211723525866466,-10.956357008110926,-8.319755933113246,-13.057208349590324,-12.858013098394675,-4.587973752872316,-8.983112608495667,-29.3235741626987,-9.82245987033944,-15.934273025971738,-3.086369006171505,-21.016731851599953,-11.311406932829392,-12.228989586965302,1.3503667226948248,-12.434070250252496,-23.921822995471388,-18.417079254049114,-20.21252510315309,-27.25163849667327,-25.749788076787468,-15.818295637456472,-16.823875759657145,-18.393074446203382,0.8064142114994944,0.5388172517360401,-0.8180399767125945,-1.9955515940319197,6.993552695464375,2.6280066506176483],"debtToCapital":[null,null,null,55.20759746633638,null,54.50691266290948,55.55910555325666,55.193352109394645,56.294264205845444,45.66150226639149,45.340490178536754,49.663345130258804,45.994185199825246,47.58482976542199,45.83120162099115,46.3693497499987,47.6442214037971,46.69036771420837,45.96248071367067,46.90592915362373,46.6696082483145,46.82429391931525,46.60789942912671,46.601381608973426,47.70833123560488,47.77730212085291,47.46035528794138,47.271723892689785,48.17129641844443,48.81839169394145,50.95400997336461,52.6466995521311,53.97079161315182,52.37293472441213,52.35945745598812,53.254085530637255,52.93686734608084,53.6159382226295,54.11059955112362,52.746618154668134,52.208794935142855,51.05209264791707,53.078551745417016,53.49753996246622,52.912009987798115,53.77760999388014,55.834319186439586,55.51068519822853,55.798807052294705,58.06542880543349,58.39187379811908,57.627847484044615,58.47497404252648,60.51111005835149,60.632667981258415,63.26803949117529,63.946381614216094,64.70309845580033,64.56660138302709,63.97248008128753,64.27301175049132,64.2571261565738,63.59092796754182,63.57106409217336,64.0906134869295,64.04943602228612],"returnOnAssets":[null,null,null,2.7230765223196576,2.9274889898394423,2.981998564036902,2.8732546399186645,2.6593919514448814,2.537762625040078,1.6839637684610844,2.21859862098067,2.4259446383142254,2.989594311419986,2.833589859625998,2.815208316874809,2.8296726886548433,2.8409125649167573,2.7063262537384123,2.774222078728113,2.875073319409974,2.909284602471703,3.2064985036340317,3.1911994996513515,2.9376318867408293,2.890994760669548,2.873477998851991,2.9524755963119773,3.032882636159363,3.060523056423966,3.1229982079586627,3.073189492686676,2.916209480159076,2.898184871944742,2.9114553637499543,2.961829454736026,2.7947275189016114,2.8419161161232567,2.2780407986595006,2.324815234611673,2.309718453199074,2.339325181477556,2.8713874207647336,2.86133801267792,2.780644709873128,2.822088000729432,2.8146493604508525,2.6076349356543935,2.5964232691686764,2.7248510023242787,2.7434563639567653,2.8086339318734774,2.7769538630794415,2.8243602049354375,2.2663593665791386,2.1761013676097365,-0.7988027174334222,-0.7251933169179801,-0.14901472510071312,-0.9434121102953266,1.4220899892570553,1.4433872546828435,1.4508582511191948,2.2466762957505018,2.7555096706760285,2.8117085037335467,2.3428068039483825],"returnOnEquity":[null,null,null,10.336688582404863,null,10.914095726959196,10.533894130574817,10.232160177633366,9.472794879729642,5.4402941578757344,7.1759647660586765,8.045167632559643,9.872629955777386,8.543783452980042,8.463533761245863,8.421855484270486,8.406241616045675,7.907969027190898,8.065744006145918,8.444818431043402,8.514526675909224,9.274351693125887,9.17414739334422,8.716598873630469,8.534761756636753,8.437040230233588,8.622281852877157,9.0182519906405,9.086417707357752,9.275094180018623,9.125775736002549,9.133875548812421,9.146844788795297,9.184635267717766,9.342693283271183,9.218954329583775,9.46190787597539,7.477173058371049,7.63145807345666,7.600971786858553,7.587364306673659,9.032730818202324,9.124219095733903,9.08599677225518,9.066508435405323,8.936653494751797,8.405801879342741,8.56842224983001,8.980385695134968,9.075155987053606,9.423051947702021,9.39314937697274,9.54757789831126,7.733572225405686,7.582261767226176,-2.932642539476946,-2.667497750879998,-0.5538703678102103,-3.526368788655781,5.608216729111443,5.675866814768489,5.678288221451791,8.696419239618708,10.883949236822966,11.018653336431958,9.1039021222542],"revenueGrowth":[null,null,null,null,-7.772136777661642,-5.749505128666543,-10.327354620767315,-11.303047919608012,-10.985185784829598,55.48448687350835,66.96564714324154,57.67790262172285,81.42961076755184,0.44207036286609824,1.670695675530487,5.564133016627082,14.817042606516285,2.54905556574363,-0.00528373665856785,5.822129718175173,9.726709159172264,8.315450643776835,2.1453104359313135,-10.099936210929194,-18.214370971592263,-2.746133949700069,5.514458641560194,5.049668874172175,2.4080560420315145,-0.24898143956540997,-2.5101730646663767,6.698187549251378,8.688423352809838,5.167914681189023,14.226804123711334,7.348596750369274,5.585314685314691,1.6503047629321976,-4.20899005018931,0.761708192048749,-1.7412922966877908,3.6419836614053125,7.714184733226492,8.951082715567704,19.046595942412893,8.67377867707595,3.803993954708096,11.10060149521046,22.841703705800743,21.205886537720396,32.17909120131011,22.07277209152778,9.343245057341454,2.203999703028914,-13.190604062326528,-11.073623479242444,-12.199988249685234,-3.644257764870451,9.734685733241344,10.290479163310739,23.57876416884841,12.020657408935076,5.138409727790072,13.417789336520958,9.372868536102397,2.2945539007521942]}},"filings":[{"accn":"0000072741-22-000015","filed":"2022-02-17","form":"10-K"},{"accn":"0000072741-21-000010","filed":"2021-05-10","form":"10-Q"},{"accn":"0000072741-21-000019","filed":"2021-08-06","form":"10-Q"},{"accn":"0000072741-21-000025","filed":"2021-11-05","form":"10-Q"},{"accn":"0000072741-23-000004","filed":"2023-02-15","form":"10-K"},{"accn":"0000072741-22-000019","filed":"2022-05-06","form":"10-Q"},{"accn":"0000072741-22-000026","filed":"2022-08-04","form":"10-Q"},{"accn":"0000072741-22-000030","filed":"2022-11-04","form":"10-Q"},{"accn":"0000072741-24-000005","filed":"2024-02-14","form":"10-K"},{"accn":"0000072741-23-000008","filed":"2023-05-05","form":"10-Q"},{"accn":"0000072741-23-000016","filed":"2023-08-04","form":"10-Q"},{"accn":"0000072741-23-000020","filed":"2023-11-07","form":"10-Q"},{"accn":"0000072741-25-000007","filed":"2025-02-14","form":"10-K"},{"accn":"0000072741-24-000010","filed":"2024-05-03","form":"10-Q"},{"accn":"0000072741-24-000018","filed":"2024-08-02","form":"10-Q"},{"accn":"0000072741-24-000023","filed":"2024-11-06","form":"10-Q"},{"accn":"0001628280-26-008461","filed":"2026-02-17","form":"10-K"},{"accn":"0000072741-25-000011","filed":"2025-05-05","form":"10-Q"},{"accn":"0001628280-25-037369","filed":"2025-08-04","form":"10-Q"},{"accn":"0001628280-25-050033","filed":"2025-11-06","form":"10-Q"},{"accn":"0001628280-26-051906","filed":"2026-08-03","form":"10-Q"},{"accn":"0001628280-26-032278","filed":"2026-05-07","form":"10-Q"},{"accn":"0000072741-12-000020","filed":"2012-02-24","form":"10-K"},{"accn":"0000072741-11-000087","filed":"2011-08-05","form":"10-Q"},{"accn":"0000072741-11-000101","filed":"2011-11-07","form":"10-Q"},{"accn":"0000072741-13-000015","filed":"2013-02-28","form":"10-K"},{"accn":"0000072741-12-000044","filed":"2012-05-10","form":"10-Q"},{"accn":"0000072741-12-000064","filed":"2012-08-08","form":"10-Q/A"},{"accn":"0000072741-12-000080","filed":"2012-11-07","form":"10-Q"},{"accn":"0000072741-13-000064","filed":"2013-11-04","form":"10-Q"},{"accn":"0000072741-13-000030","filed":"2013-05-06","form":"10-Q"},{"accn":"0000072741-13-000052","filed":"2013-08-02","form":"10-Q"},{"accn":"0000072741-17-000007","filed":"2017-02-23","form":"10-K"},{"accn":"0001104659-14-034149","filed":"2014-05-02","form":"10-Q"},{"accn":"0000072741-14-000040","filed":"2014-08-01","form":"10-Q"},{"accn":"0000072741-14-000064","filed":"2014-11-07","form":"10-Q"},{"accn":"0000072741-18-000028","filed":"2018-02-26","form":"10-K"},{"accn":"0000072741-15-000027","filed":"2015-05-06","form":"10-Q"},{"accn":"0000072741-15-000043","filed":"2015-08-05","form":"10-Q"},{"accn":"0000072741-15-000055","filed":"2015-11-06","form":"10-Q"},{"accn":"0000072741-19-000017","filed":"2019-02-26","form":"10-K"},{"accn":"0000072741-16-000075","filed":"2016-05-06","form":"10-Q"},{"accn":"0000072741-16-000098","filed":"2016-08-05","form":"10-Q"},{"accn":"0000072741-16-000107","filed":"2016-11-04","form":"10-Q"},{"accn":"0000072741-20-000008","filed":"2020-02-27","form":"10-K"},{"accn":"0000072741-17-000021","filed":"2017-05-05","form":"10-Q"},{"accn":"0000072741-17-000030","filed":"2017-08-04","form":"10-Q"},{"accn":"0000072741-17-000045","filed":"2017-11-03","form":"10-Q"},{"accn":"0000072741-21-000005","filed":"2021-02-17","form":"10-K"},{"accn":"0000072741-19-000042","filed":"2019-11-07","form":"10-Q"},{"accn":"0000072741-20-000024","filed":"2020-11-06","form":"10-Q"},{"accn":"0000072741-14-000011","filed":"2014-02-25","form":"10-K"},{"accn":"0000072741-15-000013","filed":"2015-02-25","form":"10-K"},{"accn":"0000072741-16-000063","filed":"2016-02-26","form":"10-K"},{"accn":"0000072741-18-000042","filed":"2018-05-03","form":"10-Q"},{"accn":"0000072741-18-000053","filed":"2018-08-03","form":"10-Q"},{"accn":"0000072741-18-000060","filed":"2018-11-06","form":"10-Q"},{"accn":"0000072741-19-000026","filed":"2019-05-07","form":"10-Q"},{"accn":"0000072741-19-000034","filed":"2019-08-06","form":"10-Q"},{"accn":"0000072741-20-000013","filed":"2020-05-08","form":"10-Q"},{"accn":"0000072741-20-000020","filed":"2020-08-07","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2020-12-31","value":15125876000},"#1":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":1053186000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":16179062000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":16179062000},"#2":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2021-03-31","value":14782672000},"#3":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":1211191000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3"}],"rule":"component-sum","value":15993863000},"#4":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-06-30","value":15851362000},"#5":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":799858000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5"}],"rule":"component-sum","value":16651220000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-09-30","value":17420300000},"#7":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":798880000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":18219180000},"#8":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-12-31","value":17023577000},"#9":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1193097000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9"}],"rule":"component-sum","value":18216674000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9"}],"rule":"component-sum","value":18216674000},"#10":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2022-03-31","value":17912462000},"#11":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":817114000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11"}],"rule":"component-sum","value":18729576000},"#12":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-06-30","value":19583770000},"#13":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":1265463000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13"}],"rule":"component-sum","value":20849233000},"#14":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-09-30","value":19831967000},"#15":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":1610468000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15"}],"rule":"component-sum","value":21442435000},"#16":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-12-31","value":19723994000},"#17":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":1320129000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17"}],"rule":"component-sum","value":21044123000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17"}],"rule":"component-sum","value":21044123000},"#18":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2023-03-31","value":20562588000},"#19":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":1615461000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19"}],"rule":"component-sum","value":22178049000},"#20":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-06-30","value":21771980000},"#21":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":2062464000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21"}],"rule":"component-sum","value":23834444000},"#22":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-09-30","value":22087267000},"#23":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":2071862000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23"}],"rule":"component-sum","value":24159129000},"#24":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-12-31","value":23588616000},"#25":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":824847000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25"}],"rule":"component-sum","value":24413463000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25"}],"rule":"component-sum","value":24413463000},"#26":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2024-03-31","value":24929813000},"#27":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":865374000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27"}],"rule":"component-sum","value":25795187000},"#28":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-06-30","value":25836078000},"#29":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":1328251000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29"}],"rule":"component-sum","value":27164329000},"#30":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-09-30","value":25971408000},"#31":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":1442483000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31"}],"rule":"component-sum","value":27413891000},"#32":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-12-31","value":25701627000},"#33":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":1003150000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":26704777000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33"}],"rule":"component-sum","value":26704777000},"#34":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2025-03-31","value":26248781000},"#35":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":1350209000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35"}],"rule":"component-sum","value":27598990000},"#36":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-06-30","value":26212992000},"#37":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":1950348000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37"}],"rule":"component-sum","value":28163340000},"#38":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-09-30","value":26854425000},"#39":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":1140007000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39"}],"rule":"component-sum","value":27994432000},"#40":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-12-31","value":26872433000},"#41":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":1392948000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"}],"rule":"component-sum","value":28265381000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41"}],"rule":"component-sum","value":28265381000},"#42":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2026-03-31","value":26861131000},"#43":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2026-03-31","value":2643097000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43"}],"rule":"component-sum","value":29504228000},"#44":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2026-06-30","value":26608990000},"#45":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":2502629000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45"}],"rule":"component-sum","value":29111619000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2010-12-31","value":3812633000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2010-12-31","value":3812633000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2011-06-30","value":3916953000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2011-09-30","value":3958650000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2011-12-31","value":4015626000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2011-12-31","value":4015626000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2012-03-31","value":4071660000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2012-06-30","value":9067639000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2012-09-30","value":9176866000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2012-12-31","value":9237050000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2012-12-31","value":9237050000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2013-09-30","value":9517453000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2013-03-31","value":9345231000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2013-06-30","value":9406612000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":9611528000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2013-12-31","value":9611528000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2014-03-31","value":9723933000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2014-06-30","value":9753807000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2014-09-30","value":9890552000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2014-12-31","value":9976815000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2014-12-31","value":9976815000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2015-03-31","value":10110405000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2015-06-30","value":10185053000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2015-09-30","value":10294430000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-12-31","value":10352215000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2015-12-31","value":10352215000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2016-03-31","value":10438499000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2016-06-30","value":10509408000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2016-09-30","value":10637384000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2016-12-31","value":10711734000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2016-12-31","value":10711734000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2017-03-31","value":10804196000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2017-06-30","value":10885523000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2017-09-30","value":10998037000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-12-31","value":11086242000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2017-12-31","value":11086242000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2018-03-31","value":11183714000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2018-06-30","value":11273223000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2018-09-30","value":11408778000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":11486817000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2018-12-31","value":11486817000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2019-03-31","value":11637434000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2019-06-30","value":11954593000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2019-09-30","value":12121614000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":12629994000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-12-31","value":12629994000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-03-31","value":13209956000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-06-30","value":13805258000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2020-09-30","value":13980017000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":14063566000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2020-12-31","value":14063566000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-03-31","value":14233420000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-06-30","value":14311889000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2021-09-30","value":14411611000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":14599844000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2021-12-31","value":14599844000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-03-31","value":14836690000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-06-30","value":15057215000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2022-09-30","value":15279173000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-12-31","value":15473158000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2022-12-31","value":15473158000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-03-31","value":15749371000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-06-30","value":15554098000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2023-09-30","value":15685941000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":14173892000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-12-31","value":14173892000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-03-31","value":14543588000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-06-30","value":14818713000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2024-09-30","value":15044424000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":15039387000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-12-31","value":15039387000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-03-31","value":15341257000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-06-30","value":15665791000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2025-09-30","value":16028250000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":16197271000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-12-31","value":16197271000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2026-03-31","value":16530950000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2026-06-30","value":16340177000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":989118000},"#46":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":843647000},"#47":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":533779000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":309868000},"#48":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1093463000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":249816000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1093463000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":372766000},"#49":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":686695000},"#50":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":372766000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":313929000},"#51":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":888447000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":201752000},"#52":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":970386000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":81939000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":970386000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8816000},"#53":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":320403000},"#54":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":8816000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":311587000},"#55":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":796005000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":475602000},"#56":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1161229000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":365224000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1161229000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":473143000},"#57":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":769024000},"#58":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":473143000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":295881000},"#59":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1176968000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":407944000},"#60":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1663539000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":486571000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1663539000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":493796000},"#61":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":896663000},"#62":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":493796000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":402867000},"#63":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1404017000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":507354000},"#64":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1651976000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":247959000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1651976000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":491541000},"#65":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":865282000},"#66":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":491541000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":373741000},"#67":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1351317000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":486035000},"#68":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1433751000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":82434000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1433751000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":499964000},"#69":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":978438000},"#70":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":499964000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":478474000},"#71":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1650368000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":671930000},"#72":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2208242000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":557874000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2208242000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":445349000},"#73":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":894950000},"#74":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":445349000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":449601000},"#75":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1475847000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":580897000},"#76":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1996202000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":520355000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1996202000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":177714000},"#77":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":698135000},"#78":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":177714000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":520421000},"#79":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1407662000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":709527000},"#80":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1830543000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":422881000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1830543000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":381435000},"#81":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":924587000},"#82":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":381435000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":543152000},"#83":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1494850000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":570263000},"#84":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2009577000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":514727000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2009577000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":420306000},"#85":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":1005375000},"#86":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":420306000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":585069000},"#87":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1496209000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":490834000},"#88":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1682572000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":186363000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1682572000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":411416000},"#89":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":807445000},"#90":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":411416000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":396029000},"#91":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1520273000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":712828000},"#92":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1962600000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":442327000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1962600000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":371940000},"#93":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":841819000},"#94":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":371940000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":469879000},"#95":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1688904000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":847085000},"#96":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2401293000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":712389000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2401293000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":69157000},"#97":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":647277000},"#98":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":69157000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":578120000},"#99":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1169153000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":521876000},"#100":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1646161000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":477008000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1646161000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":291312000},"#101":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":962026000},"#102":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":291312000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":670714000},"#103":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1517606000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":555580000},"#104":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2159737000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":642131000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2159737000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1040595000},"#105":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2097904000},"#106":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1040595000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":1057309000},"#107":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3197515000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":1099611000},"#108":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4113572000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":916057000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4113572000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1324326000},"#109":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2414783000},"#110":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1324326000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":1090457000},"#111":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":908146000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":908146000},"#112":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7869764000},"#113":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5860669000},"#114":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":2009095000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":2009095000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#112"}],"rule":"component-sum","value":7869764000},"#115":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2808255000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":2808255000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2117072000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":2117072000},"#117":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2658352000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":2658352000},"#118":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2017-03-31","value":9267891000},"#119":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2017-03-31","value":773883000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":10041774000},"#120":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2017-06-30","value":8899021000},"#121":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2017-06-30","value":1483883000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":10382904000},"#122":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2017-09-30","value":10468193000},"#123":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":957697000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":11425890000},"#124":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2017-12-31","value":11775889000},"#125":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":549631000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":12325520000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":12325520000},"#126":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2018-03-31","value":12015992000},"#127":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2018-03-31","value":1097288000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":13113280000},"#128":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2018-06-30","value":12009264000},"#129":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2018-06-30","value":387296000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":12396560000},"#130":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2018-09-30","value":12151536000},"#131":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2018-09-30","value":387310000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":12538846000},"#132":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2018-12-31","value":12248743000},"#133":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2018-12-31","value":837319000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":13086062000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":13086062000},"#134":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2019-03-31","value":12284330000},"#135":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2019-03-31","value":805519000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":13089849000},"#136":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2019-06-30","value":13039180000},"#137":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2019-06-30","value":779289000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":13818469000},"#138":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2019-09-30","value":13440165000},"#139":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2019-09-30","value":853066000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":14293231000},"#140":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2019-12-31","value":13770828000},"#141":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2019-12-31","value":327411000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":14098239000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":14098239000},"#142":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2020-03-31","value":13898581000},"#143":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2020-03-31","value":532440000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":14431021000},"#144":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2020-06-30","value":13697762000},"#145":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2020-06-30","value":700960000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":14398722000},"#146":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2020-09-30","value":14736310000},"#147":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2020-09-30","value":1078186000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":15814496000},"#148":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10091182000},"#149":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7583679000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":2507503000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":2507503000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":10091182000},"#151":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3046070000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":3046070000},"#152":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2068680000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":2068680000},"#153":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2260929000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#153"}],"rule":"component-sum","value":2260929000},"#154":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9511370000},"#155":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7375680000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":2135690000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":2135690000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":9511370000},"#157":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2486602000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":2486602000},"#158":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1931024000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":1931024000},"#159":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2450824000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":2450824000},"#160":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9492100000},"#161":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6868451000},"#162":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":2623649000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":2623649000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":9492100000},"#163":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3191961000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":3191961000},"#164":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2175019000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":2175019000},"#165":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2531943000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":2531943000},"#166":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10558655000},"#167":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":7898923000},"#168":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":2659732000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":2659732000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":10558655000},"#169":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3428215000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":3428215000},"#170":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2362315000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":2362315000},"#171":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":677579000},"#172":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":442404000},"#173":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":235175000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":235175000},"#174":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":954472000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":276893000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":276893000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":954472000},"#176":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":236689000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":236689000},"#177":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":468526000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":231837000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":231837000},"#179":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":749060000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":280534000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":280534000},"#181":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1076730000},"#182":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":327670000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":327670000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":1076730000},"#183":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":304294000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#183"}],"rule":"component-sum","value":304294000},"#184":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1081750000},"#185":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":690376000},"#186":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":391374000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":391374000},"#187":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":386082000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":386082000},"#188":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1472272000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":390522000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"}],"rule":"component-sum","value":390522000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":1472272000},"#190":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":388950000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":388950000},"#191":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":700252000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":311302000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":311302000},"#193":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1073759000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":373507000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#194"}],"rule":"component-sum","value":373507000},"#195":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1456787000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":383028000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"}],"rule":"component-sum","value":383028000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#195"}],"rule":"component-sum","value":1456787000},"#197":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":348691000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#197"}],"rule":"component-sum","value":348691000},"#198":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":724043000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":375352000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#199"}],"rule":"component-sum","value":375352000},"#200":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1603744000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#200"}],"rule":"component-sum","value":1603744000},"#201":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2015956000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#201"}],"rule":"component-sum","value":2015956000},"#202":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1405046000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#202"}],"rule":"component-sum","value":1405046000},"#203":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":362586000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#203"}],"rule":"component-sum","value":362586000},"#204":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1463867000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#204"}],"rule":"component-sum","value":1463867000},"#205":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":863800000},"#206":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":629200000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":234600000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":863800000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":249500000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":235300000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":301400000},"#207":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1072000000},"#208":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":786200000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":285800000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1072000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":285900000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":258000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":296500000},"#209":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1080700000},"#210":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":840500000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":240200000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1080700000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":286000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":263900000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":302000000},"#211":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1159100000},"#212":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":851900000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":307200000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1159100000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":378700000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":280200000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":322100000},"#213":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1335000000},"#214":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":981100000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":353900000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1335000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":526300000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":364600000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":413400000},"#215":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1643100000},"#216":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1304400000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":338700000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1643100000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":236900000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":101500000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":185500000},"#217":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":815700000},"#218":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":524000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":291700000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":815700000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":337600000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":240400000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":610100000},"#219":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1776400000},"#220":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1188100000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":588300000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1776400000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":835000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":494700000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":503600000},"#221":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2404500000},"#222":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1833400000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":571100000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2404500000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":823300000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":379600000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":172717246},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":176736532},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":177012278},"#223":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":176885387},"#224":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":176762088},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223","weight":4},{"ref":"#224","weight":-3}],"rule":"unaverage-quarter","value":177255284},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":176885387},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":177480996},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":177626992},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":177835348},"#225":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":177804568},"#226":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":177647694},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225","weight":4},{"ref":"#226","weight":-3}],"rule":"unaverage-quarter","value":178275190},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":177804568},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":178437453},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":301816884},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":315805796},"#227":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":277993631},"#228":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":265353377},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227","weight":4},{"ref":"#228","weight":-3}],"rule":"unaverage-quarter","value":315914393},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":277993631},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":316002538},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":315962619},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":316218239},"#229":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":316211160},"#230":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":316061131},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229","weight":4},{"ref":"#230","weight":-3}],"rule":"unaverage-quarter","value":316661247},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":316211160},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":316892119},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":317112801},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":317554925},"#231":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":317417414},"#232":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":317186490},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231","weight":4},{"ref":"#232","weight":-3}],"rule":"unaverage-quarter","value":318110186},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":317417414},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":318491188},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":318559568},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":318405269},"#233":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":318432687},"#234":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":318396042},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233","weight":4},{"ref":"#234","weight":-3}],"rule":"unaverage-quarter","value":318542622},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":318432687},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":318481050},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":318476699},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":318577079},"#235":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":318454239},"#236":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":318511609},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235","weight":4},{"ref":"#236","weight":-3}],"rule":"unaverage-quarter","value":318282129},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":318454239},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":318124536},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":317947194},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":317949396},"#237":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":318031580},"#238":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":318007042},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237","weight":4},{"ref":"#238","weight":-3}],"rule":"unaverage-quarter","value":318105194},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":318031580},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":317992999},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":317885187},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":317967311},"#239":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":317993934},"#240":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":317948498},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239","weight":4},{"ref":"#240","weight":-3}],"rule":"unaverage-quarter","value":318130242},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":317993934},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":318316082},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":320388490},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":326008342},"#241":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":322941636},"#242":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":321570926},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241","weight":4},{"ref":"#242","weight":-3}],"rule":"unaverage-quarter","value":327053766},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":322941636},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":332937153},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":338561649},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":343773602},"#243":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":339847062},"#244":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":338424100},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243","weight":4},{"ref":"#244","weight":-3}],"rule":"unaverage-quarter","value":344115948},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":339847062},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":344334689},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":344435696},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":344669782},"#245":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":344631056},"#246":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":344480056},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245","weight":4},{"ref":"#246","weight":-3}],"rule":"unaverage-quarter","value":345084056},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":344631056},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":345661133},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":346295478},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":347762693},"#247":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":347246768},"#248":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":346573101},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#248","weight":-3}],"rule":"unaverage-quarter","value":349267769},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":347246768},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":349612013},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":349729982},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":349851969},"#249":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":349840481},"#250":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":349731320},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":350167964},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":349840481},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":350997220},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":353419658},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":359817657},"#251":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":357779408},"#252":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":354744846},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":366883094},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":357779408},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":367677618},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":368917187},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":372262732},"#253":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":371259264},"#254":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":369619180},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253","weight":4},{"ref":"#254","weight":-3}],"rule":"unaverage-quarter","value":376179516},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":371259264},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":376583614},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":376998879},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2012-04-09","value":314000000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-12-31","value":315273559},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2013-12-31","value":315273559},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2014-03-31","value":315817718},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2014-06-30","value":316219354},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2014-09-30","value":316622631},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2014-12-31","value":316983337},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2014-12-31","value":316983337},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2015-03-31","value":317468999},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2015-06-30","value":317161942},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2015-09-30","value":317191249},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-12-31","value":317191249},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-12-31","value":317191249},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2016-03-31","value":317207036},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2016-06-30","value":317207036},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2016-09-30","value":317207036},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":316885808},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-12-31","value":316885808},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2017-03-31","value":316885808},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2017-06-30","value":316885808},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2017-09-30","value":316885808},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2017-12-31","value":316885808},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2017-12-31","value":316885808},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2018-03-31","value":316885808},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2018-06-30","value":316885808},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2018-09-30","value":316885808},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2018-12-31","value":316885808},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2018-12-31","value":316885808},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2019-03-31","value":317347470},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2019-06-30","value":323574439},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2019-09-30","value":323733423},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2019-12-31","value":329880645},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2019-12-31","value":329880645},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2020-03-31","value":336411187},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2020-06-30","value":342627862},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2020-09-30","value":342797473},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":342954023},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-12-31","value":342954023},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2021-03-31","value":343434298},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-06-30","value":343601103},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-09-30","value":343774324},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":344403196},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-12-31","value":344403196},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-03-31","value":344850272},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-06-30","value":346411029},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-09-30","value":347348749},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":348443855},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-12-31","value":348443855},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2023-03-31","value":348808082},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-06-30","value":349021936},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-09-30","value":349275775},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":349540266},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-12-31","value":349540266},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2024-03-31","value":351379414},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-06-30","value":354566071},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-09-30","value":363891973},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":366608052},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-12-31","value":366608052},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2025-03-31","value":367307083},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-06-30","value":371038611},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-09-30","value":375096584},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":375416880},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-12-31","value":375416880},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2026-03-31","value":375974644},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2026-06-30","value":376598337},"#255":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2010-12-31","value":195781740},"#256":{"kind":"filed","concept":"TreasuryStockShares","filing":22,"unit":"shares","end":"2010-12-31","value":19333659},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"component-sum","value":176448081},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"component-sum","value":176448081},"#257":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2011-06-30","value":195976708},"#258":{"kind":"filed","concept":"TreasuryStockShares","filing":23,"unit":"shares","end":"2011-06-30","value":19151327},"sharesOutstanding@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"component-sum","value":176825381},"#259":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2011-09-30","value":196010807},"#260":{"kind":"filed","concept":"TreasuryStockShares","filing":24,"unit":"shares","end":"2011-09-30","value":19008390},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"component-sum","value":177002417},"#261":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2011-12-31","value":196052770},"#262":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2011-12-31","value":18894078},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"component-sum","value":177158692},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"component-sum","value":177158692},"#263":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2012-06-30","value":332450199},"#264":{"kind":"filed","concept":"TreasuryStockShares","filing":27,"unit":"shares","end":"2012-06-30","value":18674189},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"component-sum","value":313776010},"#265":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2012-09-30","value":332471514},"#266":{"kind":"filed","concept":"TreasuryStockShares","filing":28,"unit":"shares","end":"2012-09-30","value":18568240},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"component-sum","value":313903274},"#267":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2012-12-31","value":332509383},"#268":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2012-12-31","value":18455749},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"component-sum","value":314053634},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#268","weight":-1}],"rule":"component-sum","value":314053634},"#269":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2013-03-31","value":332951956},"#270":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2013-03-31","value":18356487},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#269"},{"ref":"#270","weight":-1}],"rule":"component-sum","value":314595469},"#271":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2013-06-30","value":332966638},"#272":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2013-06-30","value":18251317},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"component-sum","value":314715321},"#273":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2013-09-30","value":333019517},"#274":{"kind":"filed","concept":"TreasuryStockShares","filing":29,"unit":"shares","end":"2013-09-30","value":18137017},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#274","weight":-1}],"rule":"component-sum","value":314882500},"#275":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4688055000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":4688055000},"#276":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":933082000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#276"}],"rule":"component-sum","value":933082000},"#277":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1043704000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":1043704000},"#278":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4098276000},"#279":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":3089541000},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":1008735000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":1008735000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":4098276000},"#281":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1007894000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":1007894000},"#282":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":869347000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#282"}],"rule":"component-sum","value":869347000},"#283":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":911076000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":911076000},"#284":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3671481000},"#285":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2788317000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":883164000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"}],"rule":"component-sum","value":883164000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":3671481000},"#287":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":885230000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":885230000},"#288":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1469169000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":1469169000},"#289":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1448624000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":1448624000},"#290":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5155581000},"#291":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":3803022000},"#292":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":1352559000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"}],"rule":"component-sum","value":1352559000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#290"}],"rule":"component-sum","value":5155581000},"#293":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1576078000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#293"}],"rule":"component-sum","value":1576078000},"#294":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1285286000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#294"}],"rule":"component-sum","value":1285286000},"#295":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1493328000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#295"}],"rule":"component-sum","value":1493328000},"#296":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5771769000},"#297":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":4354692000},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":1417077000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"}],"rule":"component-sum","value":1417077000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#296"}],"rule":"component-sum","value":5771769000},"#299":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1822901000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#299"}],"rule":"component-sum","value":1822901000},"#300":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1383624000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#300"}],"rule":"component-sum","value":1383624000},"#301":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1451622000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#301"}],"rule":"component-sum","value":1451622000},"#302":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6109007000},"#303":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":4658148000},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":1450859000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"}],"rule":"component-sum","value":1450859000},"#305":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1117493000},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":393450000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#306"}],"rule":"component-sum","value":393450000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#302"}],"rule":"component-sum","value":6109007000},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":486251000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"}],"rule":"component-sum","value":486251000},"#308":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6190663000},"#309":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4884869000},"#310":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":1305794000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"}],"rule":"component-sum","value":1305794000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#308"}],"rule":"component-sum","value":6190663000},"#311":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1567099000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#311"}],"rule":"component-sum","value":1567099000},"#312":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1343762000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":1343762000},"#313":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1529837000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":1529837000},"#314":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5797855000},"#315":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":4440698000},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":1357157000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"}],"rule":"component-sum","value":1357157000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":5797855000},"#317":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1604158000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"}],"rule":"component-sum","value":1604158000},"#318":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1314603000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#318"}],"rule":"component-sum","value":1314603000},"#319":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1493261000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#319"}],"rule":"component-sum","value":1493261000},"#320":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5863703000},"#321":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4412022000},"#322":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":1451681000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"}],"rule":"component-sum","value":1451681000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#320"}],"rule":"component-sum","value":5863703000},"#323":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1845430000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#323"}],"rule":"component-sum","value":1845430000},"#324":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1462502000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"}],"rule":"component-sum","value":1462502000},"#325":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1805404000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#325"}],"rule":"component-sum","value":1805404000},"#326":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6748271000},"#327":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":5113336000},"#328":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":1634935000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"}],"rule":"component-sum","value":1634935000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#326"}],"rule":"component-sum","value":6748271000},"#329":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1921092000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#329"}],"rule":"component-sum","value":1921092000},"#330":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1733507000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#330"}],"rule":"component-sum","value":1733507000},"#331":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1666559000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#331"}],"rule":"component-sum","value":1666559000},"#332":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6935979000},"#333":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5321158000},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":1614821000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"}],"rule":"component-sum","value":1614821000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#332"}],"rule":"component-sum","value":6935979000},"#335":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1834606000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#335"}],"rule":"component-sum","value":1834606000},"#336":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1519473000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"}],"rule":"component-sum","value":1519473000},"#337":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1782412000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#337"}],"rule":"component-sum","value":1782412000},"#338":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6915696000},"#339":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":5136491000},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":1779205000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"}],"rule":"component-sum","value":1779205000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#338"}],"rule":"component-sum","value":6915696000},"#341":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2240272000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#341"}],"rule":"component-sum","value":2240272000},"#342":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1670933000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"}],"rule":"component-sum","value":1670933000},"#343":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1949463000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"}],"rule":"component-sum","value":1949463000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2011-12-31","value":4614913000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":331582000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":4946495000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":4946495000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2012-03-31","value":4977131000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2012-03-31","value":267286000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":5244417000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2012-06-30","value":6936473000},"#349":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2012-06-30","value":683208000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":7619681000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2012-09-30","value":6732536000},"#351":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2012-09-30","value":879746000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":7612282000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2016-06-30","value":9435924000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2016-06-30","value":178883000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":9614807000},"#354":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2016-09-30","value":9235128000},"#355":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2016-09-30","value":373883000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":9609011000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2012-12-31","value":7200156000},"#357":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2012-12-31","value":763338000},"#358":{"kind":"filed","concept":"CommercialPaper","filing":25,"unit":"USD","end":"2012-12-31","value":1150000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":9113494000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"},{"ref":"#358"}],"rule":"component-sum","value":9113494000},"#359":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2013-03-31","value":7011561000},"#360":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2013-03-31","value":947328000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":7958889000},"#361":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2013-06-30","value":7651396000},"#362":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2013-06-30","value":888346000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"}],"rule":"component-sum","value":8539742000},"#363":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2013-09-30","value":7444192000},"#364":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2013-09-30","value":608346000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"component-sum","value":8052538000},"#365":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2013-12-31","value":7776833000},"#366":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":533346000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":8310179000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":8310179000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2014-03-31","value":8318332000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2014-03-31","value":530533000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"}],"rule":"component-sum","value":8848865000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2014-06-30","value":8147129000},"#370":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2014-06-30","value":395583000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":8542712000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2014-09-30","value":8166985000},"#372":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2014-09-30","value":245583000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":8412568000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2014-12-31","value":8568429000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":245583000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":8814012000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":8814012000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2015-03-31","value":8602067000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":245583000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":8847650000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2015-06-30","value":8689647000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":278883000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":8968530000},"#379":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":5439430000},"revenue@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":5439430000},"#380":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1339400000},"revenue@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"}],"rule":"component-sum","value":1339400000},"#381":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1111400000},"revenue@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":1111400000},"#382":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1243300000},"revenue@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#382"}],"rule":"component-sum","value":1243300000},"#383":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1204100000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":1204100000},"#384":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4898167000},"revenue@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":4898167000},"#385":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1235300000},"revenue@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":1235300000},"#386":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1047500000},"revenue@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":1047500000},"#387":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1114900000},"revenue@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#387"}],"rule":"component-sum","value":1114900000},"#388":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1068000000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":1068000000},"#389":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":4465657000},"revenue@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#389"}],"rule":"component-sum","value":4465657000},"#390":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1099600000},"revenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":1099600000},"#391":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1628700000},"revenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":1628700000},"#392":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1861500000},"revenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":1861500000},"#393":{"kind":"filed","concept":"Revenues","filing":51,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1684000000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":1684000000},"#394":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6273787000},"revenue@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#394"}],"rule":"component-sum","value":6273787000},"#395":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1995000000},"revenue@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":1995000000},"#396":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1635900000},"revenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#396"}],"rule":"component-sum","value":1635900000},"#397":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1892600000},"revenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":1892600000},"#398":{"kind":"filed","concept":"Revenues","filing":52,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1777700000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":1777700000},"#399":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7301204000},"revenue@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":7301204000},"#400":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2290600000},"revenue@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":2290600000},"#401":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1677600000},"revenue@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"}],"rule":"component-sum","value":1677600000},"#402":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1892500000},"revenue@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":1892500000},"#403":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1881200000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#403"}],"rule":"component-sum","value":1881200000},"#404":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":7741856000},"revenue@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":7741856000},"#405":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2513400000},"revenue@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":2513400000},"#406":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1817100000},"revenue@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":1817100000},"#407":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1933100000},"revenue@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"}],"rule":"component-sum","value":1933100000},"#408":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1691200000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":1691200000},"#409":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7954827000},"revenue@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":7954827000},"#410":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2055600000},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":2055600000},"#411":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1767200000},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":1767200000},"#412":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2039700000},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":2039700000},"#413":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1776600000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":1776600000},"#414":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7639129000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":7639129000},"#415":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2105100000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":2105100000},"#416":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1762800000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#416"}],"rule":"component-sum","value":1762800000},"#417":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1988500000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":1988500000},"#418":{"kind":"filed","concept":"Revenues","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1895600000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"}],"rule":"component-sum","value":1895600000},"#419":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":7751952000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":7751952000},"#420":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2288000000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":2288000000},"#421":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1853900000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":1853900000},"#422":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2271400000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":2271400000},"#423":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":2034900000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"}],"rule":"component-sum","value":2034900000},"#424":{"kind":"filed","concept":"Revenues","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8448201000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":8448201000},"#425":{"kind":"filed","concept":"Revenues","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2415792000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#425"}],"rule":"component-sum","value":2415792000},"#426":{"kind":"filed","concept":"Revenues","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1884495000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":1884495000},"#427":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2175797000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":2175797000},"#428":{"kind":"filed","concept":"Revenues","filing":44,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2050400000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":2050400000},"#429":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8526470000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":8526470000},"#430":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2373726000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#430"}],"rule":"component-sum","value":2373726000},"#431":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1953128000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":1953128000},"#432":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2343642000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"}],"rule":"component-sum","value":2343642000},"#433":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8904430000},"#434":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6670497000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":2233933000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":2233933000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":8904430000},"#436":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2825840000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":2825840000},"#437":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2122538000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"}],"rule":"component-sum","value":2122538000},"#438":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2432794000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":2432794000},"#439":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9863085000},"#440":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":7381172000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":2481913000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":2481913000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":9863085000},"#442":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3471310000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":3471310000},"#443":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2572641000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":2572641000},"#444":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3215645000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":3215645000},"#445":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2015-09-30","value":8757498000},"#446":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":228883000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446"}],"rule":"component-sum","value":8986381000},"#447":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12289336000},"#448":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9259596000},"#449":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":3029740000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":3029740000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":12289336000},"#450":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3795643000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":3795643000},"#451":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2629342000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":2629342000},"#452":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2791482000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"}],"rule":"component-sum","value":2791482000},"#453":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":11910705000},"#454":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9216467000},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":2694238000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":2694238000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":11910705000},"#456":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3332575000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":3332575000},"#457":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2533522000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":2533522000},"#458":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3063224000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":3063224000},"#459":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":11900809000},"#460":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8929321000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":2971488000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":2971488000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":11900809000},"#462":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4118355000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":4118355000},"#463":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2838068000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":2838068000},"#464":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3220625000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":3220625000},"#465":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":13547244000},"#466":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10177048000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":3370196000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":3370196000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":13547244000},"#468":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4504363000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":4504363000},"#469":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2903189000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":2903189000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4688055000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":933082000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1043704000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":1008735000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4098276000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1007894000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":869347000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":911076000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":883164000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3671481000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":885230000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1469169000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1448624000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":1352559000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":5155581000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1576078000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1285286000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1493328000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":1417077000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5771769000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1822901000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1383624000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1451622000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":1450859000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6109007000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2015956000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1405046000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1463867000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":1305794000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6190663000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1567099000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1343762000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1529837000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":1357157000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":5797855000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1604158000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1314603000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1493261000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":1451681000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5863703000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1845430000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1462502000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1805404000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":1634935000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":6748271000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1921092000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1733507000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1666559000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":1614821000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6935979000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1834606000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1519473000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1782412000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":1779205000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":6915696000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2240272000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1670933000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1949463000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":2009095000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":7869764000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2808255000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2117072000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2658352000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2015-12-31","value":8805574000},"#471":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":228883000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":9034457000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":2507503000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10091182000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3046070000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":2068680000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":2260929000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":2135690000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":9511370000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2486602000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1931024000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2450824000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":2623649000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":9492100000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3191961000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":2175019000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":2531943000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"component-sum","value":9034457000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":2659732000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10558655000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3428215000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2362315000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":751375000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":226700000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":178300000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":199600000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":195300000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":799891000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":227400000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":178100000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":203800000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":184900000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":794176000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":214400000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":159500000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":412900000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":331400000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1118206000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":418900000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":350600000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":399300000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":360600000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1529435000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":467700000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":294000000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":440900000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":430200000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1632849000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":497500000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":412000000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":469200000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":385500000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1764164000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":488500000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":423400000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":509900000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":438100000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1841274000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":501000000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":448200000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":495300000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":443700000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1888249000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":442500000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":391400000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":466000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":400000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1699930000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":494700000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":150988000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":509238000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":435600000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1590491000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":539120000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":433655000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":561230000},"#472":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1988734000},"#473":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1534006000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":454728000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1988734000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":585568000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":451605000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":483331000},"#474":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1993321000},"#475":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1520503000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":472818000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1993321000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":663055000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":455569000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":557293000},"#476":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2198154000},"#477":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1675917000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":522237000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2198154000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":749573000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":560662000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":530553000},"#478":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2399335000},"#479":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1840787000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":558548000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2399335000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":845973000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":602498000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":612400000},"#480":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2408709000},"#481":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2060870000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":347839000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2408709000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":926394000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":663049000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":688682000},"#482":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2988589000},"#483":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2278125000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":710464000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2988589000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1076148000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":540874000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":678274000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":207313000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":222283000},"#484":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":855441000},"#485":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":624140000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":231301000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":855441000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":250749000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":271316000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":300576000},"#486":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1111336000},"#487":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":822640000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":288696000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1111336000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":300849000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":293193000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":318065000},"#488":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1243266000},"#489":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":912107000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":331159000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1243266000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":365259000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":355490000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":273637000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":67197000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":65898000},"#490":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":237291000},"#491":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":200357000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":36934000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":237291000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":58549000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":62234000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":63932000},"#492":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":250425000},"#493":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":184716000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":65709000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":250425000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":66447000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":89047000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":90361000},"#494":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":329945000},"#495":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":245856000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":84089000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":329945000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":76255000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":86850000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":87476000},"#496":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":338699000},"#497":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":250583000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":88116000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":338699000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":89975000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":92495000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":89738000},"#498":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":362106000},"#499":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":272208000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":89898000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":362106000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":94843000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":92259000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":92534000},"#500":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":372420000},"#501":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":279635000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":92785000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":372420000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":98212000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":100492000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":99865000},"#502":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":400961000},"#503":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":298568000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":102393000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":400961000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":103429000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":107329000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":108719000},"#504":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":421755000},"#505":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":319477000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":102278000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":421755000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":121129000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":126404000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":125201000},"#506":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":498805000},"#507":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":372734000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":126071000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":498805000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":131734000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":132705000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":135216000},"#508":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":533197000},"#509":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":399654000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":133543000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":533197000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":134715000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":134285000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":134066000},"#510":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":538452000},"#511":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":403067000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":135385000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":538452000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":137766000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":145435000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":147962000},"#512":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":582334000},"#513":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":431162000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":151172000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":582334000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":153245000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":160090000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":178174000},"#514":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":678274000},"#515":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":491509000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":186765000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":194543000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":335592000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":87600000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":73300000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":101900000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":131300000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":394107000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":115600000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":78700000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":91400000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":114800000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":400513000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":100800000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46200000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":209500000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":176600000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":533077000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":230000000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":173100000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":211400000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":179200000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":793689000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":237800000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":129200000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":236500000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":223600000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":827065000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":255100000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":209400000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":237800000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":183700000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":886004000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":246000000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":205500000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":267200000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":231100000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":949821000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":261300000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":232600000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":262200000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":239400000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":995515000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":271400000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":244600000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":291300000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":233200000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1040519000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":310558000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":33334000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":320764000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":251900000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":916572000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":336633000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":254112000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":348140000},"#516":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1212686000},"#517":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":938883000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":273803000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1212686000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":368023000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":266400000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":285046000},"#518":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1228000000},"#519":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":919468000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":308532000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1228000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":445326000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":293742000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":351289000},"#520":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1412400000},"#521":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1090356000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":322044000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1412400000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":493039000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":17302000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":341543000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-434700000},"#522":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-434721000},"#523":{"kind":"filed","concept":"ProfitLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":851884000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":-1286605000},"netIncome@2024Q1":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":523728000},"netIncome@2024Q2":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":337221000},"netIncome@2024Q3":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":-116177000},"#524":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":819172000},"#525":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":744772000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":74400000},"netIncome@FY2024":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":819172000},"netIncome@2025Q1":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":552668000},"netIncome@2025Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":354608000},"netIncome@2025Q3":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":369429000},"#526":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1699891000},"#527":{"kind":"filed","concept":"ProfitLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1276705000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":423186000},"netIncome@FY2025":{"kind":"filed","concept":"ProfitLoss","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1699891000},"netIncome@2026Q1":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":608721000},"netIncome@2026Q2":{"kind":"filed","concept":"ProfitLoss","filing":20,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":55560000},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.72},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.54},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.66},"#528":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.49},"#529":{"kind":"computed","op":"product","terms":[{"ref":"#528"},{"ref":"#229"}],"value":787365788.4000001},"#530":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":1.93},"#531":{"kind":"computed","op":"product","terms":[{"ref":"#530"},{"ref":"#230"}],"value":609997982.8299999},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#531","weight":-1}],"value":177367805.57000017},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#229","weight":4},{"ref":"#230","weight":-3}],"rule":"unaverage-quarter","value":316661247},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"per-share-quarter","value":0.5601184459745406},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.49},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.91},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.57},"#534":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.19},"#535":{"kind":"computed","op":"product","terms":[{"ref":"#534"},{"ref":"#223"}],"value":387378997.53},"#536":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2010-01-01","end":"2010-09-30","value":1.46},"#537":{"kind":"computed","op":"product","terms":[{"ref":"#536"},{"ref":"#224"}],"value":258072648.48},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#537","weight":-1}],"value":129306349.04999998},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#223","weight":4},{"ref":"#224","weight":-3}],"rule":"unaverage-quarter","value":177255284},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"per-share-quarter","value":0.729492211075637},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.19},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.51},"#540":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.22},"#541":{"kind":"computed","op":"product","terms":[{"ref":"#540"},{"ref":"#225"}],"value":394726140.96000004},"#542":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":1.58},"#543":{"kind":"computed","op":"product","terms":[{"ref":"#542"},{"ref":"#226"}],"value":280683356.52000004},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#543","weight":-1}],"value":114042784.44},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#225","weight":4},{"ref":"#226","weight":-3}],"rule":"unaverage-quarter","value":178275190},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"per-share-quarter","value":0.6397008155761887},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.22},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.15},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.66},"#546":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.89},"#547":{"kind":"computed","op":"product","terms":[{"ref":"#546"},{"ref":"#227"}],"value":525407962.59},"#548":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":1.32},"#549":{"kind":"computed","op":"product","terms":[{"ref":"#548"},{"ref":"#228"}],"value":350266457.64000005},"#550":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#549","weight":-1}],"value":175141504.94999993},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#227","weight":4},{"ref":"#228","weight":-3}],"rule":"unaverage-quarter","value":315914393},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#550"},{"ref":"#551"}],"rule":"per-share-quarter","value":0.5543954591204711},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.89},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.74},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.4},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.74},"#552":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.58},"#553":{"kind":"computed","op":"product","terms":[{"ref":"#552"},{"ref":"#231"}],"value":818936928.12},"#554":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.89},"#555":{"kind":"computed","op":"product","terms":[{"ref":"#554"},{"ref":"#232"}],"value":599482466.1},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#555","weight":-1}],"value":219454462.01999998},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#231","weight":4},{"ref":"#232","weight":-3}],"rule":"unaverage-quarter","value":318110186},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#556"},{"ref":"#557"}],"rule":"per-share-quarter","value":0.6898693335773912},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.58},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.8},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.65},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.74},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.57},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":2.76},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.77},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.64},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.83},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.72},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.96},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.82},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.73},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.82},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.75},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":3.11},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.85},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.76},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.91},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.73},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.25},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.97},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.1},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.98},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.76},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":2.81},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.01},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.75},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.01},"#558":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.55},"#559":{"kind":"computed","op":"product","terms":[{"ref":"#558"},{"ref":"#243"}],"value":1206457070.1},"#560":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":2.76},"#561":{"kind":"computed","op":"product","terms":[{"ref":"#560"},{"ref":"#244"}],"value":934050515.9999999},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#561","weight":-1}],"value":272406554.1},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#243","weight":4},{"ref":"#244","weight":-3}],"rule":"unaverage-quarter","value":344115948},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#562"},{"ref":"#563"}],"rule":"per-share-quarter","value":0.7916126982292608},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.55},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.06},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.77},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.82},"#564":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.54},"#565":{"kind":"computed","op":"product","terms":[{"ref":"#564"},{"ref":"#245"}],"value":1219993938.24},"#566":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.65},"#567":{"kind":"computed","op":"product","terms":[{"ref":"#566"},{"ref":"#246"}],"value":912872148.4},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#567","weight":-1}],"value":307121789.84000003},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#245","weight":4},{"ref":"#246","weight":-3}],"rule":"unaverage-quarter","value":345084056},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"rule":"per-share-quarter","value":0.88999124850903},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.54},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.28},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.84},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":1},"#570":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.05},"#571":{"kind":"computed","op":"product","terms":[{"ref":"#570"},{"ref":"#247"}],"value":1406349410.3999999},"#572":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":3.13},"#573":{"kind":"computed","op":"product","terms":[{"ref":"#572"},{"ref":"#248"}],"value":1084773806.1299999},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#573","weight":-1}],"value":321575604.27},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#247","weight":4},{"ref":"#248","weight":-3}],"rule":"unaverage-quarter","value":349267769},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#574"},{"ref":"#575"}],"rule":"per-share-quarter","value":0.9207136552872132},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":4.05},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.41},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.04},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.97},"#576":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.26},"#577":{"kind":"computed","op":"product","terms":[{"ref":"#576"},{"ref":"#249"}],"value":-440799006.06},"#578":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":2.42},"#579":{"kind":"computed","op":"product","terms":[{"ref":"#578"},{"ref":"#250"}],"value":846349794.4},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#579","weight":-1}],"value":-1287148800.46},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#249","weight":4},{"ref":"#250","weight":-3}],"rule":"unaverage-quarter","value":350167964},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"per-share-quarter","value":-3.6758039934801117},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-1.26},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":1.49},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.95},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":-0.33},"#582":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2016-03-31","value":9144687000},"#583":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2016-03-31","value":378883000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583"}],"rule":"component-sum","value":9523570000},"#584":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.27},"#585":{"kind":"computed","op":"product","terms":[{"ref":"#584"},{"ref":"#251"}],"value":812159256.16},"#586":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":2.08},"#587":{"kind":"computed","op":"product","terms":[{"ref":"#586"},{"ref":"#252"}],"value":737869279.6800001},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#587","weight":-1}],"value":74289976.4799999},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#251","weight":4},{"ref":"#252","weight":-3}],"rule":"unaverage-quarter","value":366883094},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"rule":"per-share-quarter","value":0.20248950604412397},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.27},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.5},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.96},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.99},"#590":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":4.56},"#591":{"kind":"computed","op":"product","terms":[{"ref":"#590"},{"ref":"#253"}],"value":1692942243.84},"#592":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.44},"#593":{"kind":"computed","op":"product","terms":[{"ref":"#592"},{"ref":"#254"}],"value":1271489979.2},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#593","weight":-1}],"value":421452264.63999987},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#253","weight":4},{"ref":"#254","weight":-3}],"rule":"unaverage-quarter","value":376179516},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#594"},{"ref":"#595"}],"rule":"per-share-quarter","value":1.1203487875187756},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":4.56},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.61},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.14},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.49},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":22,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.41},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.64},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.44},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":51,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.56},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2019-12-31","value":15432000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2019-12-31","value":15432000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2020-09-30","value":729993000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":66800000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":66800000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-09-30","value":485700000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":374600000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":374600000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2023-03-31","value":36000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-06-30","value":42200000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-09-30","value":78800000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":53900000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-12-31","value":53900000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-09-30","value":97888000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":26700000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-12-31","value":26700000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2025-03-31","value":111362000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-06-30","value":343693000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-09-30","value":259340000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":135351000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-12-31","value":135351000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-03-31","value":270200000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2026-06-30","value":1819319000},"cash@2015Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":40,"unit":"USD","end":"2015-12-31","value":67996000},"cash@FY2015":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":40,"unit":"USD","end":"2015-12-31","value":67996000},"cash@2016Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":44,"unit":"USD","end":"2016-12-31","value":106750000},"cash@FY2016":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":44,"unit":"USD","end":"2016-12-31","value":106750000},"cash@2017Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":54,"unit":"USD","end":"2017-03-31","value":126285000},"cash@2017Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":55,"unit":"USD","end":"2017-06-30","value":78728000},"cash@2017Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":56,"unit":"USD","end":"2017-09-30","value":171976000},"cash@2017Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":48,"unit":"USD","end":"2017-12-31","value":85890000},"cash@FY2017":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":48,"unit":"USD","end":"2017-12-31","value":85890000},"cash@2018Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":57,"unit":"USD","end":"2018-03-31","value":362615000},"cash@2018Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":58,"unit":"USD","end":"2018-06-30","value":121850000},"cash@2018Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":49,"unit":"USD","end":"2018-09-30","value":134605000},"cash@2018Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2018-12-31","value":209324000},"cash@FY2018":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":0,"unit":"USD","end":"2018-12-31","value":209324000},"cash@2019Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":59,"unit":"USD","end":"2019-03-31","value":108372000},"cash@2019Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":60,"unit":"USD","end":"2019-06-30","value":167163000},"cash@2019Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":50,"unit":"USD","end":"2019-09-30","value":151880000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":1,"unit":"USD","end":"2020-03-31","value":133689000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":2,"unit":"USD","end":"2020-06-30","value":176920000},"cash@2020Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":8,"unit":"USD","end":"2020-12-31","value":264950000},"cash@FY2020":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":8,"unit":"USD","end":"2020-12-31","value":264950000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":5,"unit":"USD","end":"2021-03-31","value":175604000},"cash@2021Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":6,"unit":"USD","end":"2021-06-30","value":368011000},"cash@2021Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":7,"unit":"USD","end":"2021-09-30","value":218129000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":9,"unit":"USD","end":"2022-03-31","value":164589000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":10,"unit":"USD","end":"2022-06-30","value":156676000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":17,"unit":"USD","end":"2024-03-31","value":360396000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2024-06-30","value":132633000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":1507000000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":1507000000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":1337862000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":1327375000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":1357472000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":1357472000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2012-03-31","value":1523466000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2012-06-30","value":1954005000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2012-09-30","value":2138986000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-12-31","value":2227295000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2012-12-31","value":2227295000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2013-03-31","value":2158011000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2013-06-30","value":2051093000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2013-09-30","value":2018132000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":2087049000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":2087049000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2014-03-31","value":2365809000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2014-06-30","value":2068475000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2014-09-30","value":2101550000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":2692465000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":2692465000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":2792691000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":2449929000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":2367688000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2618786000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2618786000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2016-03-31","value":2590547000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2016-06-30","value":2415284000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2016-09-30","value":2414652000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":2477672000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":2477672000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2017-03-31","value":2511399000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2017-06-30","value":2330814000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":2403470000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":2487099000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":2487099000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-03-31","value":2771436000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2018-06-30","value":2277590000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2018-09-30","value":2153371000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2018-12-31","value":2292224000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2018-12-31","value":2292224000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-03-31","value":2300864000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-06-30","value":2131697000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2019-09-30","value":2220905000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2019-12-31","value":2414539000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2019-12-31","value":2414539000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2020-03-31","value":2562670000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2020-06-30","value":2405413000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2020-09-30","value":3220413000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":3130143000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":3130143000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":3146879000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":3268839000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":3073553000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":3270120000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":3270120000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":3473683000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":3268043000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":3919654000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":4223198000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":4223198000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":4136429000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":3721553000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":4009099000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":4247994000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":4247994000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":4880858000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":4672622000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":4832907000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":5076073000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":5076073000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":4912023000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":4904771000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":4858758000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":5077186000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":5077186000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-03-31","value":5344735000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":6442331000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-12-31","value":28302824000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2012-12-31","value":28302824000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2010-06-30","value":14229700000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2010-09-30","value":14297600000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2010-12-31","value":14472601000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2010-12-31","value":14472601000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-03-31","value":14418500000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2011-06-30","value":14442346000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2011-09-30","value":14728717000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2011-12-31","value":15647066000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2011-12-31","value":15647066000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2012-03-31","value":15978354000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2012-06-30","value":27506300000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2012-09-30","value":27757562000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2013-03-31","value":28328661000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2013-06-30","value":28196892000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2013-09-30","value":28444318000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-12-31","value":27795537000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2013-12-31","value":27795537000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2014-03-31","value":28096870000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2014-06-30","value":27790445000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2014-09-30","value":27982311000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2014-12-31","value":29740387000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2014-12-31","value":29740387000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2015-03-31","value":29951765000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2015-06-30","value":29879939000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2015-09-30","value":30046026000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":30580309000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":30580309000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2016-03-31","value":30712475000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2016-06-30","value":30882663000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2016-09-30","value":31082337000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2016-12-31","value":32053173000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2016-12-31","value":32053173000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2017-03-31","value":32355176000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2017-06-30","value":32658840000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2017-09-30","value":33163620000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2017-12-31","value":36220386000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2017-12-31","value":36220386000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-03-31","value":37039983000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2018-06-30","value":37244344000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2018-09-30","value":37515669000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2018-12-31","value":38241256000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2018-12-31","value":38241256000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-03-31","value":38941007000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-06-30","value":38995906000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2019-09-30","value":39725394000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2019-12-31","value":41123915000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2019-12-31","value":41123915000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2020-03-31","value":41648986000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2020-06-30","value":42038718000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2020-09-30","value":43507345000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":46099598000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":46099598000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-03-31","value":46518215000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-06-30","value":47234640000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-09-30","value":48014055000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":48492144000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-12-31","value":48492144000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-03-31","value":49289152000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-06-30","value":49916240000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-09-30","value":51599425000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":53230900000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-12-31","value":53230900000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2023-03-31","value":54105167000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-06-30","value":54539745000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-09-30","value":56293343000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":55612245000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-12-31","value":55612245000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2024-03-31","value":57322225000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-06-30","value":58352454000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-09-30","value":58573319000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":59594529000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-12-31","value":59594529000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2025-03-31","value":60194678000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-06-30","value":60956100000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-09-30","value":61702575000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":63786711000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-12-31","value":63786711000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-03-31","value":64707601000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2026-06-30","value":63415743000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":1345147000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":1345147000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":1476027000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":1535307000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":1947682000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2011-12-31","value":1947682000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2012-03-31","value":1967681000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2012-06-30","value":3490467000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2012-09-30","value":3800723000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-12-31","value":3643690000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2012-12-31","value":3643690000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2013-03-31","value":3839637000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2013-06-30","value":3081510000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2013-09-30","value":3378430000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":3275651000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2013-12-31","value":3275651000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2014-03-31","value":2790144000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2014-06-30","value":2802808000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2014-09-30","value":2929676000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":3134381000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2014-12-31","value":3134381000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2015-03-31","value":3111782000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2015-06-30","value":2838985000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2015-09-30","value":2971693000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2989790000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2989790000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2016-03-31","value":2593914000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2016-06-30","value":2303769000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2016-09-30","value":2642028000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":3638605000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":3638605000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2017-03-31","value":3333765000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2017-06-30","value":3785709000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2017-09-30","value":2620431000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":3589045000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2017-12-31","value":3589045000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-03-31","value":4096018000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2018-06-30","value":3529555000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2018-09-30","value":3630272000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2018-12-31","value":4112882000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2018-12-31","value":4112882000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-03-31","value":4559362000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-06-30","value":3512121000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2019-09-30","value":3748910000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2019-12-31","value":3605563000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2019-12-31","value":3605563000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2020-03-31","value":3395628000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2020-06-30","value":3326058000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2020-09-30","value":3634070000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":4915012000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":4915012000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-03-31","value":5538944000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-06-30","value":5104570000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-09-30","value":4258077000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":5847039000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":5847039000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-03-31","value":5601309000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-06-30","value":4260545000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-09-30","value":5487161000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":6799283000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-12-31","value":6799283000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2023-03-31","value":6405041000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-06-30","value":5794576000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-09-30","value":7119644000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":6341397000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-12-31","value":6341397000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2024-03-31","value":6367586000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-06-30","value":6253149000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-09-30","value":5619824000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":6720957000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-12-31","value":6720957000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2025-03-31","value":6516940000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-06-30","value":6880950000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-09-30","value":6798288000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":7808512000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-12-31","value":7808512000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-03-31","value":8209723000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2026-06-30","value":8054835000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":10659968000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":10659968000},"totalLiabilities@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2"},{"ref":"equity@2011Q2","weight":-1}],"rule":"accounting-identity","value":10525393000},"totalLiabilities@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3"},{"ref":"equity@2011Q3","weight":-1}],"rule":"accounting-identity","value":10770067000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":11631440000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":11631440000},"totalLiabilities@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1"},{"ref":"equity@2012Q1","weight":-1}],"rule":"accounting-identity","value":11906694000},"totalLiabilities@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2"},{"ref":"equity@2012Q2","weight":-1}],"rule":"accounting-identity","value":18438661000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":18580696000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":19065774000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":19065774000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":18983430000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":18790280000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":18926865000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":18184009000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":18184009000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":18372937000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":18036638000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":18091759000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":19763572000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":19763572000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":19841360000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":19694886000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":19751596000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":20228094000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":20228094000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":20273976000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":20373255000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":20444953000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":21341439000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":21341439000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":21550980000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":21773317000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":22165583000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":25134144000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":25134144000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":25856269000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":25971121000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":26106891000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":26754439000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":26754439000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":27303573000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":27041313000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":27603780000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":28493921000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":28493921000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":28439030000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":28233460000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":29527328000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":32036032000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":32036032000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":32284795000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":32922751000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":33602444000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":33892300000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":33892300000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":34452462000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":34859025000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":36320252000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":37757742000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":37757742000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":38355796000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":38985647000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":40607402000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":41438353000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":41438353000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":42778637000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":43533741000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":43528895000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":44555142000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":44555142000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":44853421000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":45290309000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":45674325000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":47589440000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":47589440000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":48176651000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":47075566000},"#596":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2016-12-31","value":8829354000},"#597":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2016-12-31","value":773883000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597"}],"rule":"component-sum","value":9603237000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597"}],"rule":"component-sum","value":9603237000},"#598":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2010-12-31","value":4632866000},"#599":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2010-12-31","value":66286000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"}],"rule":"component-sum","value":4699152000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599"}],"rule":"component-sum","value":4699152000},"#600":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2011-06-30","value":4356052000},"#601":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2011-06-30","value":336991000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601"}],"rule":"component-sum","value":4693043000},"#602":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2011-09-30","value":4614697000},"#603":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2011-09-30","value":334327000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#603"}],"rule":"component-sum","value":4949024000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":740379000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":377793000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":377793000},"#606":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1177285000},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":436906000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":436906000},"#608":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1724139000},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":546854000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":546854000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":1724139000},"#610":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":431472000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":431472000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4480529000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":4480529000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1007384000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":1007384000},"#613":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":869168000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":437696000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":437696000},"#615":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1359171000},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":490003000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":490003000},"#617":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1976867000},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#615","weight":-1}],"rule":"quarter-from-ytd","value":617696000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":617696000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":1976867000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":523560000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":523560000},"#620":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":740800000},"#621":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":546800000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":740800000},"#622":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":1146952000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":623392000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":623392000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1642280000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":495328000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":495328000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2348105000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":705825000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":705825000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":2348105000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":607334000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":607334000},"#629":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":1251678000},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":644344000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":644344000},"#631":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1885081000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":633403000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":633403000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2569936000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":684855000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":684855000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":2569936000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":628129000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":628129000},"#636":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":1377753000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":749624000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":749624000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":243500000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":625400000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":151000000},"#638":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2129037000},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":751284000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":751284000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2911489000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":782452000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":782452000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":2911489000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":725520000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":725520000},"#643":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":1400198000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":674678000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":674678000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":688200000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":538000000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":150200000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":688200000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2101564000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":701366000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":701366000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2942996000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":841432000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":841432000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#649"}],"rule":"component-sum","value":2942996000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":688983000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":688983000},"#652":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1423223000},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":734240000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":734240000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":195000000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":167800000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":225200000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2211136000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":787913000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":787913000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3175080000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":963944000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":963944000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":3175080000},"#658":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":764594000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":764594000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":1549081000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#658","weight":-1}],"rule":"quarter-from-ytd","value":784487000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":784487000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2352743000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":803662000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":803662000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3441852000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":1089109000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":1089109000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":3441852000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":977144000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":977144000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":2039512000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":1062368000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":1062368000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3125617000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#666","weight":-1}],"rule":"quarter-from-ytd","value":1086105000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":1086105000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":787100000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":588000000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":199100000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":787100000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4336849000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":1211232000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":1211232000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":4336849000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1149443000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":1149443000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":2220917000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":1071474000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":1071474000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3291850000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":1070933000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":1070933000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":1188679000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":1188679000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":2049401000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":1042017000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":1042017000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3175358000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":1125957000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":1125957000},"#684":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4158669000},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":983311000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"}],"rule":"component-sum","value":983311000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":4158669000},"#686":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1009311000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":1009311000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":210800000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":182100000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":236300000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2023472000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":1014161000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":1014161000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":540800000},"depreciationAndAmortization@2010Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":143000000},"depreciationAndAmortization@2010Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":181700000},"#689":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":623700000},"#690":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":454700000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":169000000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":623700000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":125600000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":107700000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":129000000},"#691":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":463200000},"#692":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":361400000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":101800000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":463200000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":104600000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":210800000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":231300000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-655069000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-841432000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":20.355489623010182},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":12.256544847137313},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.6368535824531049},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":15914112000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-1260424000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-2942996000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":22.334208927466438},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":13.618906544270661},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.6368535824531049},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":15914112000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-277567000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-688983000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":20.721909237607225},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":13.023490360388415},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.5681369950662075},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":15818259000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-338211000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-734240000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.276650877393006},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.551012043129498},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.6403749973063353},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":16283209000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-75085000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-787913000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":19.86732127751055},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.716816138152264},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.721817148914874},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":18001051000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-521617000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-963944000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":19.050546896688157},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.431217371438887},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.5592779524815894},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":18149874000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-1212480000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-3175080000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.209914038051988},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.450465549065024},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.5592779524815894},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":18149874000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-392654000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-764594000},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":19.101002215302003},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":12.828759171609565},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.6201555743487817},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":18564987000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-314608000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-784487000},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":17.708222795174297},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":11.417916452392697},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.7670481123893774},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":20692557000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":43423000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-803662000},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":17.330675494340948},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":10.924371315863537},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.714331873987295},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":20956735000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-376720000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-1089109000},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.237023638992124},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.62942694752685},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.6211240214593216},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":20669523000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-1040559000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-3441852000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":17.88667833640483},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":11.492891072389916},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.6211240214593216},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":20669523000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-907987000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-977144000},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":19.748248188778554},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.989604132949278},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.6458083562618882},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":22142049000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-484248000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-1062368000},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.323281642327245},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.6580353563743324},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.6422476812798728},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":23792244000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-564229000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-1086105000},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":19.00614082412138},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.235185467790945},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.563103857440063},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":24080329000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-734224000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-1211232000},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":20.731204889842694},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-47.75394749832792},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.6698829926591885},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":24359563000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-2690688000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-4336849000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":20.14435753383196},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-3.6496580177243914},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.6698829926591885},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":24359563000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-858131000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-1149443000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":25.3849650795556},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.71541525697096},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.7665162276567603},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":25434791000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-400760000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-1071474000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":23.781044727458458},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.31036399131328},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.7472430290722323},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":27031696000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-515353000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-1070933000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":19.99200841988702},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-3.7926380832743543},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.8599747963637295},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":27316003000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-546548000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-1188679000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.705886074586202},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.5037960779245956},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7552604487723995},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":26678077000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-2320792000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-4480529000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.239876129429522},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.8833303685488945},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7552604487723995},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":26678077000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":33211000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-1007384000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":22.49427259184796},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.419629925055029},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.7537315058908015},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":27487628000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":15292000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-1042017000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":23.362688984196293},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.494697096757372},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.7128043366104971},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":27819647000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-26346000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-1125957000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.383489229575005},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.470723850184358},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.714703172328092},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":27735092000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":-67254000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-983311000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":21.08079174030234},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.556717769530318},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.6502117176742509},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":28130030000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":-45097000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-4158669000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.06049437066314},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.54787320579743},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.6502117176742509},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":28130030000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":315015000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-1009311000},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":23.891236119291452},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.514030729761345},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.6510250102226348},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":29234028000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":76296000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-1014161000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.63034063576295},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.91375759552685},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.7998091829317422},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":27292300000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-78211000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-523560000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":23.799344449194813},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":12.41271198517885},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.7533221447822507},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":9915489000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-173791000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-623392000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":25.425459496255957},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.194917177218063},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.61568757662039},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":10304176000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":85569000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-495328000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.90822227809907},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":13.185818456122705},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.9172040782604083},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":11253914000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-185470000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-705825000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":23.406836885418862},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":12.629246676514033},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.6929695782582832},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":12239630000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-351903000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-2348105000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":24.35836806007055},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.842120281446531},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.6929695782582832},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":12239630000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-429620000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-607334000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":19.340034965034967},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":11.861888111888112},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.6766171437723174},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":12750665000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-123923000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-644344000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":21.112249851664057},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":13.193807648740494},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.6452909786077848},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":12274710000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":76124000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-633403000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":20.51598133309853},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":12.824689618737342},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":0.5931707045642861},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":12404241000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-261974000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-684855000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.656985601258047},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":11.460022605533442},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.5573279272296167},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":12876738000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-739393000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-2569936000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":20.12179871193879},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.316456485824617},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.5573279272296167},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":12876738000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-246694000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-628129000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":20.4777563631306},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":12.85532860444939},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.5046460447755629},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":12981477000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-206472000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-749624000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.012119957866696},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.768855847322492},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.6069543162094928},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":13651306000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-181021000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-751284000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":23.404665049175083},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.742367969070644},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.5924135281988632},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":14141351000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-267725000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-782452000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":21.244635193133046},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":12.285407725321889},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.6696704509115498},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":14082807000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-901912000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-2911489000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":18.653569413837147},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":10.749724094496315},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.6696704509115498},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":14082807000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-305214000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-725520000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":22.71197265396259},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":14.181628376653412},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.7546969220421083},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":14297332000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-89609000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-674678000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.203101896035488},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":13.010514415849858},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.7232023614741535},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":14221802000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-210532000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-701366000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":23.946916807259814},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.854657835966414},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":0.8861725283222393},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":15084503000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-245731000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-327670000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":17.312734082397004},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.749063670411985},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.6969679855335728},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-106344000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-1076730000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":17.78407969980677},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":8.968736291210902},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.6969679855335728},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-295478000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-304294000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":19.497999272462714},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":9.16696980720262},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":0.7742444024209209},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-74495000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-386082000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":9.793086510714065},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":2.8366181617240747},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":0.5598119105552352},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":84228000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-391374000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":22.181036798280957},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":11.25436475960247},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":0.5627839755751735},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":40778000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-437696000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":23.958804889090086},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.62856496152105},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.0484054607905566},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":181927000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-490003000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":24.99877432955827},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.099965681227632},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.9139388378927097},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-25298000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-390522000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":19.679334916864608},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":10.486935866983373},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.611274559581084},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-311043000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-1472272000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":17.823461332047135},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":8.496893503078763},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.611274559581084},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":84193000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-388950000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":20.99749373433584},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":11.528822055137844},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":0.5620351611363261},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-15421000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-311302000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":21.431627850113088},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":10.581331377223545},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":0.6656129624761886},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":34437000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-373507000},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":21.097960477649792},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":11.169819296206276},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":0.5973579443706101},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":103543000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-383028000},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":20.284637452888564},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":10.080441019294595},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":0.637140220371462},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":206752000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-1456787000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":20.947709446277628},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":10.870659140602015},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":0.637140220371462},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":145105000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-348691000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":20.418231031170873},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.381559416746704},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":0.8479164516240022},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":27515000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-375352000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.525035765379112},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":7.701478302336671},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":0.7380009618925021},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":113904000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-393450000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":23.297225891677677},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":12.49669749009247},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":0.7173318824334158},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-238292000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-486251000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":22.86838188390389},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":11.886030193493514},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.8590101203395503},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":48232000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-1603744000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":21.09118278614327},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":10.683032595801317},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.8590101203395503},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":128955000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-362586000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":19.793904670963634},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":10.149598153895122},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":0.8974571483477956},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-4052000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-377793000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":22.673490726982553},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":11.523856694733366},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":0.8629594731920035},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":49129000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-436906000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":24.271894883865293},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":12.301484661941958},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.7967471740856138},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-464420000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-546854000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":22.794465468306527},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":10.862109744560074},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.8759096792751331},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":8966461000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-290388000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-1724139000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":22.177276765415517},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.13794178050635},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.8759096792751331},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":8966461000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":68492000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-431472000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":23.76435104105857},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":11.967308814944541},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.9987019615916334},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-59822000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-617696000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":24.659461893504446},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.007992795226839},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.6809400855547662},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":9496487000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":231375000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-1976867000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":24.103192916365206},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":12.43362954075},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.6809400855547662},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":9496487000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-27077000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-276893000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.21958309110539},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":10.90440993272984},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.1203236523591846},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":138991000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-954472000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":16.33041503076559},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":8.046009864506457},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.1203236523591846},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":82092000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-231837000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":17.002386634844868},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.513126491646778},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":0.9063939887278485},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-78782000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-280534000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":18.279666337788143},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":8.1980446676832},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":0.8645665003807056},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":80972000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-908146000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":13.813487810303654},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.169617037079253},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":74693000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-235175000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":16.054049706426447},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":8.195930185795866},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":136077000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-236689000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":18.40848376912491},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":9.358050675949162},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.04282886449523},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.595285225841281},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":1112700000},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":16.92548902493654},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":6.5402418993579206},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-29.3235741626987},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-14.155021713910939},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-9.82245987033944},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-15.934273025971738},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-3.086369006171505},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-21.016731851599953},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-12.293111131050782},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-11.311406932829392},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-12.228989586965302},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":1.3503667226948248},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-12.434070250252496},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-8.467170236048554},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-23.921822995471388},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-18.417079254049114},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-20.21252510315309},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-27.25163849667327},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-22.59050156980632},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-25.749788076787468},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-15.818295637456472},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-16.823875759657145},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-18.393074446203382},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-19.50112803255644},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":0.8064142114994944},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.5388172517360401},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-0.8180399767125945},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-1.9955515940319197},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":-0.33288689566674967},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.993552695464375},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":2.6280066506176483},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.715310436558833},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-9.858804175175855},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.303193361830526},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-9.78423718083984},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-4.539540492510789},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-18.777097902097903},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-6.684448999406656},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.351413225323589},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-12.874047864759937},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-8.752076329623312},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-10.211723525866466},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-10.956357008110926},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-8.319755933113246},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-13.057208349590324},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-10.577788932582886},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-12.858013098394675},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-4.587973752872316},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-8.983112608495667},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-23.008520599250936},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-2.3813741180748993},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-26.871407784648966},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-4.573893289126297},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":4.524738114423852},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":2.3074920778632864},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.91930185811639},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-1.5022565320665082},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-4.957818937748444},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.220200501253133},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.9426615318784767},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.8195603931100073},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":5.824548574000112},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":2.831752132935883},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.33480310835589},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":1.6401406771578444},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.018705416116248},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-12.667021050393364},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.6230030628314451},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.130699450942946},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.22299268064498376},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.541461900574207},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-27.46097445600757},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-3.650462794476863},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.3319712006226894},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-3.3672182821118994},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.02881388702822},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-2.248733493895856},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.837612519132157},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.836945107398568},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-7.066283971656651},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":1.4886118582277923},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":6.007640955521596},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":11.015704687120538},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":30242628000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#693"}],"scale":100,"value":53.49753996246622},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":30242628000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#694"}],"scale":100,"value":53.49753996246622},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":30227283000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#695"}],"scale":100,"value":52.912009987798115},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":30963109000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#696"}],"scale":100,"value":53.77760999388014},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":32630791000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#697"}],"scale":100,"value":55.834319186439586},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":32816518000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#698"}],"scale":100,"value":55.51068519822853},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":32816518000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#699"}],"scale":100,"value":55.51068519822853},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":33566266000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#700"}],"scale":100,"value":55.798807052294705},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":35906448000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#701"}],"scale":100,"value":58.06542880543349},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":36721608000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#702"}],"scale":100,"value":58.39187379811908},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":36517281000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#703"}],"scale":100,"value":57.627847484044615},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":36517281000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#704"}],"scale":100,"value":57.627847484044615},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":37927420000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#705"}],"scale":100,"value":58.47497404252648},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":39388542000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#706"}],"scale":100,"value":60.51111005835149},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":39845070000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#707"}],"scale":100,"value":60.632667981258415},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":38587355000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#708"}],"scale":100,"value":63.26803949117529},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":38587355000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#709"}],"scale":100,"value":63.26803949117529},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":40338775000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#710"}],"scale":100,"value":63.946381614216094},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":41983042000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#711"}],"scale":100,"value":64.70309845580033},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":42458315000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#712"}],"scale":100,"value":64.56660138302709},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":41744164000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#713"}],"scale":100,"value":63.97248008128753},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":41744164000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#714"}],"scale":100,"value":63.97248008128753},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":42940247000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#715"}],"scale":100,"value":64.27301175049132},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":43829131000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#716"}],"scale":100,"value":64.2571261565738},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":44022682000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#717"}],"scale":100,"value":63.59092796754182},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":44462652000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#718"}],"scale":100,"value":63.57106409217336},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":44462652000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#719"}],"scale":100,"value":63.57106409217336},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":46035178000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#720"}],"scale":100,"value":64.0906134869295},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":45451796000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#721"}],"scale":100,"value":64.04943602228612},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":20845970000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#722"}],"scale":100,"value":48.17129641844443},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":21268427000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#723"}],"scale":100,"value":48.81839169394145},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":22423927000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#724"}],"scale":100,"value":50.95400997336461},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":23411762000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#725"}],"scale":100,"value":52.6466995521311},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":23411762000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#726"}],"scale":100,"value":52.6466995521311},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":24296994000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#727"}],"scale":100,"value":53.97079161315182},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":23669783000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#728"}],"scale":100,"value":52.37293472441213},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":23947624000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#729"}],"scale":100,"value":52.35945745598812},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":24572879000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#730"}],"scale":100,"value":53.254085530637255},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":24572879000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#731"}],"scale":100,"value":53.254085530637255},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":24727283000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#732"}],"scale":100,"value":52.93686734608084},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":25773062000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#733"}],"scale":100,"value":53.6159382226295},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":26414845000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#734"}],"scale":100,"value":54.11059955112362},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":26728233000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#735"}],"scale":100,"value":52.746618154668134},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":26728233000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#736"}],"scale":100,"value":52.746618154668134},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":27640977000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#737"}],"scale":100,"value":52.208794935142855},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":28203980000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#738"}],"scale":100,"value":51.05209264791707},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":29794513000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#739"}],"scale":100,"value":53.078551745417016},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":8962121000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#740"}],"scale":100,"value":55.193352109394645},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":8962121000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#741"}],"scale":100,"value":55.193352109394645},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":9316077000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#742"}],"scale":100,"value":56.294264205845444},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":16687320000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#743"}],"scale":100,"value":45.66150226639149},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":16789148000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#744"}],"scale":100,"value":45.340490178536754},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":20124215000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#745"}],"scale":100,"value":47.77730212085291},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":20246395000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#746"}],"scale":100,"value":47.46035528794138},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":18350544000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#747"}],"scale":100,"value":49.663345130258804},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":18350544000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#748"}],"scale":100,"value":49.663345130258804},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":17304120000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#749"}],"scale":100,"value":45.994185199825246},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":17946354000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#750"}],"scale":100,"value":47.58482976542199},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":17569991000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#751"}],"scale":100,"value":45.83120162099115},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":17921707000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#752"}],"scale":100,"value":46.3693497499987},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":17921707000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#753"}],"scale":100,"value":46.3693497499987},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":18572798000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#754"}],"scale":100,"value":47.6442214037971},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":18296519000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#755"}],"scale":100,"value":46.69036771420837},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":18303120000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#756"}],"scale":100,"value":45.96248071367067},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":18790827000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#757"}],"scale":100,"value":46.90592915362373},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":18790827000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#758"}],"scale":100,"value":46.90592915362373},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":18958055000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#759"}],"scale":100,"value":46.6696082483145},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":19153583000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#760"}],"scale":100,"value":46.82429391931525},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":19280811000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#761"}],"scale":100,"value":46.60789942912671},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":19386672000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#762"}],"scale":100,"value":46.601381608973426},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":19386672000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#763"}],"scale":100,"value":46.601381608973426},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":19962069000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#764"}],"scale":100,"value":47.70833123560488},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":20314971000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#765"}],"scale":100,"value":47.271723892689785},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":20314971000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#766"}],"scale":100,"value":47.271723892689785},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":8511785000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#767"}],"scale":100,"value":55.20759746633638},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":8511785000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#768"}],"scale":100,"value":55.20759746633638},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":8609996000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#769"}],"scale":100,"value":54.50691266290948},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":8907674000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#770"}],"scale":100,"value":55.55910555325666},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":1212688000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":43611756500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":2.780644709873128},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":43611756500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#773"}],"scale":100,"value":2.7806401239537326},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":1244078000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":44083600500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":2.822088000729432},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":1256366000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":44636679000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":2.8146493604508525},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":1193272000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":45760700000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":2.6076349356543935},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":1228001000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":47295871000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":2.5964232691686764},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":47295871000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#782"}],"scale":100,"value":2.5964211548192018},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":1305304000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":47903683500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":2.7248510023242787},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":1332646000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":48575440000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":2.7434563639567653},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":1398889000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":49806740000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":2.8086339318734774},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":1412401000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":50861522000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":2.7769538630794415},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":50861522000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#791"}],"scale":100,"value":2.776951896956603},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":1460114000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":51697159500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":2.8243602049354375},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":1183674000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":52227992500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":2.2663593665791386},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":1173928000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":53946384000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":2.1761013676097365},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-434721000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":54421572500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#799"}],"scale":100,"value":-0.7988027174334222},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":54421572500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#800"}],"scale":100,"value":-0.7987641297943018},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":-404032000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":55713696000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-0.7251933169179801},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":-84113000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":56446099500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-0.14901472510071312},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":-541833000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":57433331000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":-0.9434121102953266},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":819172000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":57603387000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#808"}],"scale":100,"value":1.4220899892570553},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":57603387000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#809"}],"scale":100,"value":1.4220899892570553},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":848112000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":58758451500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":1.4433872546828435},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":865499000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":59654277000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":1.4508582511191948},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1351105000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":60137947000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":2.2466762957505018},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1699891000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":61690620000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":2.7555096706760285},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":61690620000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#818"}],"scale":100,"value":2.7555096706760285},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1755944000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":62451139500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":2.8117085037335467},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1456896000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":62185921500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":2.3428068039483825},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":965100000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":31533825500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":3.060523056423966},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":992200000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":31770751500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":3.1229982079586627},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":987200000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":32122978500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":3.073189492686676},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":995500000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":34136779500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":2.916209480159076},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":34136779500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#831"}],"scale":100,"value":2.9162534210352207},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":1005600000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":34697579500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":2.898184871944742},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":1017600000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":34951592000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":2.9114553637499543},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":1046700000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":35339644500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":2.961829454736026},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":1040500000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":37230821000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":2.7947275189016114},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":37230821000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#840"}],"scale":100,"value":2.794778551888501},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":1079658000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":37990495000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":2.8419161161232567},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":868392000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":38120125000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":2.2780407986595006},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":897856000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":38620531500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":2.324815234611673},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":916556000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":39682585500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":2.309718453199074},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":39682585500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#849"}],"scale":100,"value":2.30975877315252},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":942631000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":40294996500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":2.339325181477556},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":1163409000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":40517312000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":2.8713874207647336},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":1190785000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":41616369500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":2.86133801267792},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":400500000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":15059833500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":2.6593919514448814},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":15059833500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#858"}],"scale":100,"value":2.659478273780384},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":385700000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":15198427000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":2.537762625040078},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":353200000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":20974323000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":1.6839637684610844},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":471300000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":21243139500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":2.21859862098067},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":873000000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":30381301000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":2.873477998851991},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":902400000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":30564181500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":2.9524755963119773},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":533100000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":21974945000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":2.4259446383142254},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":21974945000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#871"}],"scale":100,"value":2.4258399736609126},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":662300000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":22153507500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":2.989594311419986},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":789200000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":27851596000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":2.833589859625998},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":791100000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":28100940000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":2.815208316874809},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":793700000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":28049180500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":2.8296726886548433},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":28049180500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#880"}],"scale":100,"value":2.829633471822822},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":801500000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":28212765500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":2.8409125649167573},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":757600000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":27993668500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":2.7063262537384123},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":782700000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":28213314500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":2.774222078728113},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":827100000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":28767962000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":2.875073319409974},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":28767962000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#889"}],"scale":100,"value":2.8749516562904245},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":844400000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":29024317500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":2.909284602471703},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":924600000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":28835192000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":3.2064985036340317},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":925900000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":29014168500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#895"}],"scale":100,"value":3.1911994996513515},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":886000000},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":30160348000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#897"}],"scale":100,"value":2.9376318867408293},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":30160348000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#898"}],"scale":100,"value":2.937645149187271},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":876900000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":30332120000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":2.890994760669548},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":949800000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":31316741000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":3.032882636159363},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":31316741000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#903"}],"scale":100,"value":3.0329496929453805},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":394100000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"totalAssets@2010Q4"}],"scale":100,"value":2.7230765223196576},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":2.723124889575827},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":427500000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":14336023000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"#906"}],"scale":100,"value":2.981998564036902},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":417000000},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":14513158500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"#908"}],"scale":100,"value":2.8732546399186645},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":422100000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":2.9274889898394423},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":13346780000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#910"}],"scale":100,"value":9.08599677225518},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":13346780000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#911"}],"scale":100,"value":9.08598178736744},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":13721688000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#912"}],"scale":100,"value":9.066508435405323},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":14058573500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#913"}],"scale":100,"value":8.936653494751797},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":14195814000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#914"}],"scale":100,"value":8.405801879342741},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":14331705000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#915"}],"scale":100,"value":8.56842224983001},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":14331705000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#916"}],"scale":100,"value":8.568415272293144},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":14535055000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#917"}],"scale":100,"value":8.980385695134968},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":14684552000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#918"}],"scale":100,"value":9.075155987053606},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":14845392000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#919"}],"scale":100,"value":9.423051947702021},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":15036501000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#920"}],"scale":100,"value":9.39314937697274},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":15036501000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#921"}],"scale":100,"value":9.39314272648936},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":15293030500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#922"}],"scale":100,"value":9.54757789831126},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":15305656500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#923"}],"scale":100,"value":7.733572225405686},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":15482557000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#924"}],"scale":100,"value":7.582261767226176},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":14823525000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#925"}],"scale":100,"value":-2.932642539476946},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":14823525000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#926"}],"scale":100,"value":-2.932500872768117},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":15146479500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#927"}],"scale":100,"value":-2.667497750879998},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":15186405500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#928"}],"scale":100,"value":-0.5538703678102103},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":15365182500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#929"}],"scale":100,"value":-3.526368788655781},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":14606639500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#930"}],"scale":100,"value":5.608216729111443},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":14606639500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#931"}],"scale":100,"value":5.608216729111443},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":14942422500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#932"}],"scale":100,"value":5.675866814768489},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":15242252000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#933"}],"scale":100,"value":5.678288221451791},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":15536337000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#934"}],"scale":100,"value":8.696419239618708},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":15618329000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#935"}],"scale":100,"value":10.883949236822966},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":15618329000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#936"}],"scale":100,"value":10.883949236822966},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":15936103500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#937"}],"scale":100,"value":11.018653336431958},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":16002984000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#938"}],"scale":100,"value":9.1039021222542},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":10621347500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#939"}],"scale":100,"value":9.086417707357752},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":10697465500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#940"}],"scale":100,"value":9.275094180018623},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":10817710500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#941"}],"scale":100,"value":9.125775736002549},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":10898988000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#942"}],"scale":100,"value":9.133875548812421},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":10898988000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#943"}],"scale":100,"value":9.13401317626921},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":10993955000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#944"}],"scale":100,"value":9.146844788795297},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":11079373000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#945"}],"scale":100,"value":9.184635267717766},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":11203407500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#946"}],"scale":100,"value":9.342693283271183},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":11286529500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#947"}],"scale":100,"value":9.218954329583775},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":11286529500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#948"}],"scale":100,"value":9.21912267185409},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":11410574000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#949"}],"scale":100,"value":9.46190787597539},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":11613908000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#950"}],"scale":100,"value":7.477173058371049},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":11765196000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#951"}],"scale":100,"value":7.63145807345666},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":12058405500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#952"}],"scale":100,"value":7.600971786858553},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":12058405500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#953"}],"scale":100,"value":7.6011044743851075},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":12423695000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#954"}],"scale":100,"value":7.587364306673659},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":12879925500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#955"}],"scale":100,"value":9.032730818202324},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":13050815500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#956"}],"scale":100,"value":9.124219095733903},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":3914129500},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#957"}],"scale":100,"value":10.232160177633366},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":3914129500},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#958"}],"scale":100,"value":10.232492307676585},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"equity@2012Q1"}],"scale":100,"value":9.472794879729642},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":6492296000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#959"}],"scale":100,"value":5.4402941578757344},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":6567758000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#960"}],"scale":100,"value":7.1759647660586765},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":10347230500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#961"}],"scale":100,"value":8.437040230233588},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":10465907000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#962"}],"scale":100,"value":8.622281852877157},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":6626338000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#963"}],"scale":100,"value":8.045167632559643},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":6626338000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#964"}],"scale":100,"value":8.044820532849366},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":6708445500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#965"}],"scale":100,"value":9.872629955777386},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":9237125500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#966"}],"scale":100,"value":8.543783452980042},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":9347159500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#967"}],"scale":100,"value":8.463533761245863},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":9424289000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#968"}],"scale":100,"value":8.421855484270486},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":9424289000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#969"}],"scale":100,"value":8.421738764590092},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":9534582000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#970"}],"scale":100,"value":8.406241616045675},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":9580209500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#971"}],"scale":100,"value":7.907969027190898},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":9704002500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#972"}],"scale":100,"value":8.065744006145918},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":9794171500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#973"}],"scale":100,"value":8.444818431043402},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":9794171500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#974"}],"scale":100,"value":8.444461075650961},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":9917169000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#975"}],"scale":100,"value":8.514526675909224},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":9969430000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#976"}],"scale":100,"value":9.274351693125887},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":10092491000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"#977"}],"scale":100,"value":9.17414739334422},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":10164515000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"#978"}],"scale":100,"value":8.716598873630469},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":10164515000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#979"}],"scale":100,"value":8.71663822622132},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":10274452000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#980"}],"scale":100,"value":8.534761756636753},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":10531974500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#981"}],"scale":100,"value":9.0182519906405},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":10531974500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#982"}],"scale":100,"value":9.018451383451414},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"equity@2010Q4"}],"scale":100,"value":10.336688582404863},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"equity@FY2010"}],"scale":100,"value":10.336872182557304},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"equity@2011Q2"}],"scale":100,"value":10.914095726959196},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"equity@2011Q3"}],"scale":100,"value":10.533894130574817},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":-541263000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":-9.95073013164982},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-104100000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-7.772136777661642},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-63900000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-5.749505128666543},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-128400000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-10.327354620767315},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-136100000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-11.303047919608012},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-432510000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-8.830037848852434},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-135700000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-10.985185784829598},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":581200000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":55.48448687350835},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":746600000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":66.96564714324154},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":616000000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":57.67790262172285},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":1808130000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":40.489674867550285},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":895400000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":81.42961076755184},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":7200000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":0.44207036286609824},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":31100000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":1.670695675530487},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":93700000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":5.564133016627082},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":1027417000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":16.376344941261145},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":295600000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":14.817042606516285},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":41700000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":2.54905556574363},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-100000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-0.00528373665856785},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":103500000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":5.822129718175173},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":440652000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":6.035333350499461},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":222800000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":9.726709159172264},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":139500000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":8.315450643776835},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":40600000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":2.1453104359313135},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-190000000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-10.099936210929194},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":212971000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":2.7509036592775704},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-457800000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-18.214370971592263},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-49900000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-2.746133949700069},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":106600000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":5.514458641560194},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":85400000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":5.049668874172175},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-315698000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-3.9686343901633614},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":49500000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":2.4080560420315145},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-4400000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-0.24898143956540997},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-51200000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-2.5101730646663767},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":119000000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":6.698187549251378},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":112823000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":1.476909213079125},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":182900000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":8.688423352809838},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":91100000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":5.167914681189023},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":282900000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":14.226804123711334},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":139300000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":7.348596750369274},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":696249000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":8.981595861274695},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":127792000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":5.585314685314691},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":30595000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":1.6503047629321976},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-95603000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-4.20899005018931},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":15500000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":0.761708192048749},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":78269000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1028"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":0.9264575973038536},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-42066000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-1.7412922966877908},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":68633000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1030"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":3.6419836614053125},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":167845000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":7.714184733226492},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":183533000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":8.951082715567704},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":377960000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.432784024338332},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":452114000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":19.046595942412893},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":169410000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":8.67377867707595},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":89152000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":3.803993954708096},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":247980000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":11.10060149521046},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":958655000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":10.766045664910617},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":645470000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":22.841703705800743},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":450103000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":21.205886537720396},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":782851000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":32.17909120131011},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":547827000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":22.07277209152778},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2426251000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":24.599311473033026},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":324333000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":9.343245057341454},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":56701000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":2.203999703028914},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-424163000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-13.190604062326528},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-335502000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-11.073623479242444},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-378631000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-3.080971990675496},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":-463068000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":-12.199988249685234},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-95820000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-3.644257764870451},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":271742000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":9.734685733241344},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":277250000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":10.290479163310739},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":-9896000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":-0.08308492234506692},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":785780000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":23.57876416884841},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":304546000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":12.020657408935076},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":157401000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":5.138409727790072},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":398708000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":13.417789336520958},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1646435000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":13.834647711764813},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":386008000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":9.372868536102397},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":65121000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":2.2945539007521942}},"quality":[{"metric":"dilutedShares","periodKey":"2024Q3","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 52 of 77 period(s), by up to 2.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}