{"schemaVersion":2,"ticker":"ESI","company":{"ticker":"ESI","name":"Element Solutions Inc","exchange":"NYSE","cik":1590714,"sic":"2890","sicDescription":"Miscellaneous Chemical Products","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:38.879Z","filingsThrough":"Q1 2026","annual":{"keys":["FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"operatingCashFlow":[null,null,null,98200000,320900000,184800000,182100000,-800000,170900000,276000000,326000000,295900000,333600000,362000000,289800000],"capex":[null,null,null,18500000,47900000,32600000,30800000,28400000,29700000,28800000,46300000,47800000,52700000,68400000,62200000],"totalCosts":[672825000,569000000,null,833700000,2470700000,1680700000,1678400000,1712500000,1586800000,1621000000,2099900000,2224100000,2159600000,2113000000,2209000000],"depreciationAndAmortization":[46745000,42200000,null,88000000,251000000,155700000,156000000,156700000,154700000,161400000,163900000,161300000,166700000,157600000,151200000],"dilutedShares":[null,null,92600000,135300000,203200000,272300000,286100000,288200000,260100000,249900000,247900000,245800000,241800000,242600000,242400000],"sharesOutstanding":[null,null,103571941,182066980,229464157,284221168,287400000,289000000,250100000,247100000,246700000,240800000,241600000,242200000,242700000],"totalDebt":[null,714993000,752300000,1405600000,5245000000,5239000000,5447200000,5376000000,1521000000,1515500000,1906900000,1895300000,1932500000,1824000000,1625900000],"equity":[241800000,272500000,1115100000,2552600000,2273300000,2889800000,2860000000,2181100000,2219300000,2318100000,2500800000,2349100000,2344300000,2398400000,2689400000],"temporaryEquity":[null,null,null,0,645900000,0,null,null,null,null,null,null,null,null,null],"revenue":[728773000,731200000,null,843200000,2542300000,1770100000,1878600000,1961000000,1835900000,1853700000,2399800000,2549400000,2333200000,2456900000,2551200000],"costOfRevenue":[null,null,null,446600000,1550400000,992800000,1064800000,1123400000,1047600000,1067700000,1439000000,1596700000,1414700000,1421200000,1480700000],"grossProfit":[null,null,null,396600000,991900000,777300000,813800000,837600000,788300000,786000000,960800000,952700000,918500000,1035700000,1070500000],"operatingExpenses":[null,null,null,387100000,920300000,687900000,613600000,589100000,539200000,553300000,660900000,627400000,744900000,691800000,728300000],"operatingIncome":[55948000,162200000,null,9500000,71600000,89400000,200200000,248500000,249100000,232700000,299900000,325300000,173600000,343900000,342200000],"pretaxIncome":[11306000,70939000,null,-30900000,-229300000,-231800000,-260400000,-53200000,140900000,81100000,251700000,272000000,129100000,287700000,265600000],"netIncome":[null,46300000,-194200000,-29900000,-308600000,-73700000,-296200000,-324400000,92900000,75700000,203700000,187200000,118100000,244200000,190800000],"dilutedEps":[null,null,-2.1,-1.94,-1.52,-0.65,-1.04,-1.13,0.35,0.3,0.82,0.76,0.49,1.01,0.79],"cash":[null,143351000,123000000,397300000,432200000,422600000,258400000,233600000,190100000,291900000,330100000,265600000,289300000,359400000,626500000],"currentAssets":[null,null,383500000,1576500000,2237600000,2071200000,2340600000,2482200000,833400000,989900000,1214500000,1188700000,1197500000,1270000000,1582500000],"totalAssets":[null,1233917000,2260200000,4547300000,10190200000,10054100000,10252400000,9401500000,4324400000,4483400000,5138400000,4903700000,4974100000,4873900000,5101400000],"currentLiabilities":[null,null,119700000,240700000,1062400000,1082700000,1091700000,1142500000,293800000,314300000,415200000,344400000,369400000,379700000,429900000],"totalLiabilities":[null,null,1124100000,1994700000,7271000000,7164300000,7392400000,7220400000,2105100000,2165300000,2637600000,2554600000,2629800000,2475500000,2412000000],"freeCashFlow":[null,null,null,79700000,273000000,152200000,151300000,-29200000,141200000,247200000,279700000,248100000,280900000,293600000,227600000],"capexOutflow":[null,null,null,-18500000,-47900000,-32600000,-30800000,-28400000,-29700000,-28800000,-46300000,-47800000,-52700000,-68400000,-62200000],"grossMargin":[null,null,null,47.03510436432637,39.01585178775125,43.912773289644655,43.31949323964655,42.712901580826106,42.93806852225067,42.40168312024599,40.03666972247687,37.36957715540912,39.3665352305846,42.154747852985466,41.96064597052367],"operatingMargin":[7.677013281227488,22.182713347921226,null,1.1266603415559773,2.816347401958856,5.050562115134738,10.656872138826785,12.672106068332484,13.568277139277738,12.55327183470896,12.49687473956163,12.759865066290107,7.440425167152409,13.997313687980789,13.413295703982438],"netMargin":[null,6.3320568927789935,null,-3.5460151802656545,-12.138614640286354,-4.163606575899666,-15.767060577025443,-16.54258031616522,5.060188463423933,4.08372444300588,8.48820735061255,7.3429042127559425,5.0617178124464255,9.939354471081444,7.4788334901222955],"currentRatio":[null,null,3.203842940685046,6.54964686331533,2.1061746987951806,1.912995289553893,2.143995603187689,2.1726039387308536,2.836623553437713,3.1495386573337574,2.92509633911368,3.4515098722415796,3.241743367623173,3.344745851988412,3.6810886252616886],"netDebt":[null,571642000,629300000,1008300000,4812800000,4816400000,5188800000,5142400000,1330900000,1223600000,1576800000,1629700000,1643200000,1464600000,999400000],"fcfMargin":[null,null,null,9.452087286527515,10.73830783149117,8.598384272075025,8.053869903119343,-1.489036206017338,7.69105071082303,13.335491179802558,11.65513792816068,9.73170157684161,12.039259386250643,11.950018315763767,8.92129194104735],"debtToCapital":[null,72.40486768007469,40.28595908750134,35.511090899904,69.76311134165968,64.44985729751008,65.57203389830508,71.13839965065965,40.665187284442425,39.53203255425709,43.26292624271162,44.654132504005275,45.18565282454171,43.19818112921561,37.67756587027553],"returnOnAssets":[null,3.7522783136953293,-11.115826974311393,-0.8784428938670584,-4.187955894826124,-0.7281061829749609,-2.9172924925516464,-3.3011259851734263,1.3536452983046647,1.7189309475691998,4.234134985137916,3.728303840830105,2.391220717163741,4.959382615759545,3.8254488586809416],"returnOnEquity":[null,18.00505541512736,-27.990775439607958,-1.6304496005671127,-12.789324271120414,-2.8548740098003136,-10.302967059723816,-12.870206899287853,4.222343423325152,3.336712654824349,8.454211542053166,7.71974679890307,5.032598968764648,10.297931557973307,7.500294822909706],"revenueGrowth":[null,0.3330255100010504,null,null,201.5061669829222,-30.374070723360735,6.129597197898429,4.38624507612051,-6.379398266190717,0.9695517185031921,29.459998921076757,6.233852821068431,-8.480426767082449,5.301731527515852,3.8381700516911588]}},"quarterly":{"keys":["2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1"],"labels":["Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26"],"series":{"operatingCashFlow":[null,null,null,null,23116000,null,null,null,21100000,28100000,30300000,18700000,2800000,97500000,30800000,189800000,-210400000,97100000,89300000,208800000,-119400000,109100000,93800000,98600000,-161100000,69400000,-13700000,25600000,-32000000,37300000,86800000,78800000,61200000,63500000,69600000,81700000,32600000,80400000,91700000,121300000,-5600000,null,126700000,100500000,53500000,null,87400000,111800000,58200000,null,98500000,138700000,26000000,null,100100000,91100000,-66600000],"capex":[null,null,null,null,1331000,null,null,null,2000000,2600000,2700000,11200000,20800000,8500000,2800000,15800000,11600000,11000000,10200000,null,14900000,13800000,null,6300000,4800000,6200000,8600000,8800000,6700000,4700000,6800000,11500000,10500000,4500000,6700000,7100000,8500000,8800000,10400000,18600000,9500000,12200000,11100000,15000000,9100000,13800000,13400000,16400000,19000000,14500000,12600000,22300000,11000000,17700000,16500000,17000000,25100000],"totalCosts":[null,null,null,null,152356000,null,null,null,179700000,183500000,173500000,297000000,532600000,631100000,566000000,741000000,771700000,826700000,810600000,1087600000,347700000,371800000,423800000,436000000,433600000,442400000,428900000,407600000,414700000,401200000,397800000,373100000,398000000,347500000,418900000,456600000,450200000,515600000,547700000,586400000,584700000,586400000,539300000,513700000,508000000,533500000,600200000,517900000,497200000,516500000,550000000,549300000,516300000,530900000,555300000,606500000,728600000],"depreciationAndAmortization":[null,null,null,null,9887000,null,null,null,16900000,21400000,18900000,30800000,47900000,66100000,62000000,74700000,82600000,85400000,86900000,null,85900000,87000000,null,39500000,40200000,39600000,38700000,38200000,38700000,38800000,38300000,38900000,39900000,39400000,41200000,40900000,39100000,40100000,41500000,43200000,41600000,40600000,39800000,39300000,39100000,41100000,44500000,42000000,40300000,40100000,39400000,37800000,37200000,38200000,38600000,37200000,42500000],"dilutedShares":[null,null,null,null,null,117937000,88529000,null,107200000,128600000,152700000,119700000,191900000,192800000,210900000,217000000,229500000,229600000,264500000,329300000,284500000,286100000,286700000,287000000,287900000,288200000,288200000,288500000,268200000,259600000,254400000,253200000,252000000,249000000,249100000,249300000,248600000,247900000,248000000,247600000,249200000,247500000,245000000,241600000,241800000,241700000,241500000,241800000,242500000,242500000,242600000,242900000,243000000,242200000,242000000,242400000,243700000],"sharesOutstanding":[null,null,null,null,null,null,null,103571941,120239236,137290980,137304330,182066980,192221572,210861044,210879597,229464157,229523697,229597246,278420786,284221168,285657734,286300000,287100000,287400000,288100000,288200000,288300000,289000000,257500000,256600000,251100000,250100000,248700000,248800000,248700000,247100000,247500000,247600000,247500000,246700000,247800000,245800000,242800000,240800000,241400000,241500000,241600000,241600000,242000000,242100000,242100000,242200000,242500000,241600000,242000000,242700000,243600000],"totalDebt":[null,null,null,714993000,null,null,null,752300000,750238000,748450000,746378000,1405600000,3618500000,3440800000,3437500000,5245000000,5556500000,5348700000,5278300000,5239000000,5349500000,5459900000,5422700000,5447200000,5611500000,5540800000,5399600000,5376000000,1644500000,1573100000,1522000000,1521000000,1839900000,1518800000,1517400000,1515500000,1514400000,1513200000,1910300000,1906900000,1905800000,1903400000,1898700000,1895300000,1893600000,2040900000,2039300000,1932500000,1930400000,1928300000,1926200000,1824000000,1623800000,1624500000,1625200000,1625900000,2156600000],"equity":[null,null,null,272500000,270688000,null,-200000000,1115100000,1303300000,1626300000,1579600000,2552600000,2199500000,2748500000,2250400000,2273300000,2450100000,2567900000,3060300000,2889800000,3049900000,2952300000,3018900000,2860000000,2967000000,2604400000,2111300000,2181100000,2255200000,2231200000,2120500000,2219300000,2141400000,2155100000,2243000000,2318100000,2347800000,2468300000,2515100000,2500800000,2513500000,2415200000,2304700000,2349100000,2371300000,2319700000,2246200000,2344300000,2339300000,2388700000,2454700000,2398400000,2535000000,2641300000,2668700000,2689400000,2749800000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,0,645900000,645900000,645900000,645900000,645900000,645900000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"revenue":[182195000,186203000,180427000,182395000,182132000,189992000,188433000,67155000,183700000,189100000,196800000,273600000,534800000,675100000,597300000,735100000,823800000,921600000,890500000,950000000,447100000,462300000,480600000,488600000,492500000,501600000,488500000,478400000,459800000,456700000,464700000,454700000,452600000,387000000,477500000,536600000,550100000,586600000,616200000,646900000,680200000,676900000,618500000,573800000,574400000,586100000,599300000,573400000,575000000,612700000,645000000,624200000,593700000,625200000,656100000,676200000,840000000],"costOfRevenue":[95884000,95914000,90741000,93627000,88818000,93451000,89461000,33145000,99500000,92400000,93600000,161100000,327700000,406500000,354600000,461600000,467800000,541000000,515400000,554100000,483400000,541200000,272400000,276400000,281400000,286900000,278900000,276200000,261500000,263700000,259000000,263400000,255300000,224500000,274000000,313900000,309100000,348100000,371700000,410100000,417200000,427100000,396600000,355800000,346600000,357600000,357400000,353100000,330000000,345500000,377500000,368200000,343200000,358800000,379100000,399600000,517300000],"grossProfit":[86311000,90289000,89686000,88768000,93314000,96541000,98972000,34010000,84200000,96700000,103200000,112500000,207100000,268600000,242700000,273500000,356000000,380600000,375100000,396000000,196800000,196600000,208200000,212200000,211100000,214700000,209600000,202200000,198300000,193000000,205700000,191300000,197300000,162500000,203500000,222700000,241000000,238500000,244500000,236800000,263000000,249800000,221900000,218000000,227800000,228500000,241900000,220300000,245000000,267200000,267500000,256000000,250500000,266400000,277000000,276600000,322700000],"operatingExpenses":[null,null,null,null,63538000,null,null,null,80200000,91100000,79900000,135900000,204900000,224600000,211400000,279300000,303900000,285700000,295200000,null,279000000,309400000,151400000,159600000,152200000,155500000,150000000,131400000,153200000,137500000,138800000,109700000,142700000,123000000,144900000,142700000,141100000,167500000,176000000,176300000,167500000,159300000,142700000,157900000,161400000,175900000,242800000,164800000,167200000,171000000,172500000,181100000,173100000,172100000,176200000,206900000,211300000],"operatingIncome":[null,null,null,null,29776000,null,null,null,4000000,5600000,23300000,-23400000,2200000,44000000,31300000,-5900000,52100000,94900000,79900000,-137600000,99400000,90500000,56800000,52600000,58900000,59200000,59600000,70800000,45100000,55500000,66900000,81600000,54600000,39500000,58600000,80000000,99900000,71000000,68500000,60500000,95500000,90500000,79200000,60100000,66400000,52600000,-900000,55500000,77800000,96200000,95000000,74900000,77400000,94300000,100800000,69700000,111400000],"pretaxIncome":[null,null,null,null,21645000,null,null,null,-3800000,-2600000,12300000,-36800000,-1600000,-9300000,-104200000,-114200000,-116000000,18800000,86300000,-220900000,-4900000,-48900000,-38500000,-107600000,1000000,-19600000,-23100000,-11500000,-13900000,7900000,51200000,95700000,12500000,8100000,-11100000,71600000,113400000,47200000,53200000,37900000,76400000,87500000,69800000,38300000,59900000,48000000,-16400000,37600000,69500000,74200000,77200000,66800000,115800000,63300000,55500000,31000000,82700000],"interestExpense":[null,null,null,null,11718000,null,null,null,7800000,7900000,8100000,null,40400000,52500000,54300000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"netIncome":[4887000,25533000,10012000,5545000,15248000,-5855000,14497000,-10671000,-7400000,-400000,11900000,-34000000,-26700000,-12200000,-140100000,-129600000,-134800000,-8800000,71800000,-1900000,-62200000,-73900000,-36900000,-18800000,-8900000,-49600000,-4300000,-14200000,-3500000,14700000,-6000000,74400000,8600000,1200000,36000000,29900000,82300000,81100000,36000000,4400000,56400000,65200000,53200000,12700000,42900000,29900000,-31800000,77100000,56000000,93200000,40300000,54700000,98000000,47400000,39300000,6100000,55900000],"dilutedEps":[null,null,null,null,null,null,-0.05,null,-0.07,0,0.08,-1.59,-0.14,-0.06,-0.66,-0.6,-0.59,-0.04,-0.15,-0.01,-0.09,-0.21,-0.24,-0.49,0.13,0.04,-1.42,0.13,0.09,0.01,-0.03,0.29,0.03,0.01,0.15,0.11011231448054552,0.33,0.33,0.15,0.01970113085621971,0.23,0.26,0.22,0.04675496688741722,0.18,0.12,-0.13,0.32,0.23,0.39,0.17,0.2300370522848909,0.4,0.2,0.16,0.03,0.23],"cash":[null,null,null,143351000,143041000,null,null,123000000,316600000,642700000,281700000,397300000,297300000,672200000,682000000,432200000,329700000,341700000,714100000,422600000,366400000,427100000,390900000,258400000,412600000,442400000,252200000,233600000,230400000,247600000,200300000,190100000,497400000,237300000,248400000,291900000,317500000,318400000,279300000,330100000,218800000,215600000,234000000,265600000,279000000,282400000,329600000,289300000,286300000,309300000,376000000,359400000,499200000,529900000,594300000,626500000,177300000],"currentAssets":[null,null,null,null,null,null,null,383500000,559418000,889544000,911704000,1576500000,1981300000,2387300000,2293100000,2237600000,2296100000,2268300000,2600600000,2071200000,2255500000,2342400000,2296600000,2340600000,2552100000,2501800000,2467300000,2482200000,1001700000,926300000,850300000,833400000,1147800000,839400000,946600000,989900000,1070100000,1145000000,1213100000,1214500000,1216900000,1237800000,1178600000,1188700000,1234200000,1256500000,1299500000,1197500000,1235800000,1302000000,1351200000,1270000000,1360500000,1454200000,1526200000,1582500000,1458400000],"totalAssets":[null,null,null,1233917000,null,null,null,2260200000,2425442000,2766689000,2729620000,4547300000,8140700000,8546400000,8059000000,10190200000,10592700000,10672000000,10926700000,10054100000,10349900000,10386300000,10438600000,10252400000,10547200000,9978400000,9391500000,9401500000,4572200000,4440300000,4273100000,4324400000,4563500000,4218700000,4326800000,4483400000,4476700000,4643800000,5182900000,5138400000,5128800000,5009700000,4869700000,4903700000,4926500000,5061000000,4968800000,4974100000,4912200000,4982400000,5098200000,4873900000,4794600000,5002600000,5045100000,5101400000,5737800000],"currentLiabilities":[null,null,null,null,null,null,null,119700000,107375000,115325000,141310000,240700000,998400000,858000000,966100000,1062400000,1175600000,1136000000,1568200000,1082700000,1200900000,1204900000,1120400000,1091700000,1235300000,1185600000,1126600000,1142500000,456100000,338000000,289800000,293800000,603100000,245700000,302400000,314300000,320000000,355500000,421300000,415200000,399700000,395000000,354000000,344400000,342600000,378100000,376700000,369400000,340900000,372200000,384000000,379700000,344600000,354900000,376700000,429900000,543600000],"totalLiabilities":[null,null,null,null,null,null,null,1124100000,1122144000,1140488000,1150038000,1994700000,5295300000,5152000000,5162600000,7271000000,7496700000,7458200000,7866400000,7164300000,7300000000,7434000000,7419700000,7392400000,7580200000,7374000000,7280200000,7220400000,2317000000,2209100000,2152600000,2105100000,2422100000,2063600000,2083800000,2165300000,2128900000,2175500000,2667800000,2637600000,2615300000,2594500000,2565000000,2554600000,2555200000,2741300000,2722600000,2629800000,2572900000,2593700000,2643500000,2475500000,2259600000,2361300000,2376400000,2412000000,2988000000],"freeCashFlow":[null,null,null,null,21785000,null,null,null,19100000,25500000,27600000,7500000,-18000000,89000000,28000000,174000000,-222000000,86100000,79100000,null,-134300000,95300000,null,92300000,-165900000,63200000,-22300000,16800000,-38700000,32600000,80000000,67300000,50700000,59000000,62900000,74600000,24100000,71600000,81300000,102700000,-15100000,null,115600000,85500000,44400000,null,74000000,95400000,39200000,null,85900000,116400000,15000000,null,83600000,74100000,-91700000],"capexOutflow":[null,null,null,null,-1331000,null,null,null,-2000000,-2600000,-2700000,-11200000,-20800000,-8500000,-2800000,-15800000,-11600000,-11000000,-10200000,null,-14900000,-13800000,null,-6300000,-4800000,-6200000,-8600000,-8800000,-6700000,-4700000,-6800000,-11500000,-10500000,-4500000,-6700000,-7100000,-8500000,-8800000,-10400000,-18600000,-9500000,-12200000,-11100000,-15000000,-9100000,-13800000,-13400000,-16400000,-19000000,-14500000,-12600000,-22300000,-11000000,-17700000,-16500000,-17000000,-25100000],"grossMargin":[47.37286972748977,48.48955172580463,49.70763799209653,48.6680007675649,51.234269650583094,50.81319213440566,52.523708692214214,50.644032462214284,45.83560152422428,51.1369645690111,52.4390243902439,41.118421052631575,38.7247569184742,39.78669826692342,40.632847815168255,37.205822337097,43.21437242049041,41.29774305555556,42.12240314430096,41.68421052631579,44.01699843435473,42.52649794505732,43.320848938826465,43.43020875972166,42.86294416243655,42.803030303030305,42.90685772773797,42.26588628762542,43.127446715963465,42.259689073790234,44.26511727996557,42.07169562348801,43.59257622624834,41.98966408268734,42.617801047120416,41.502049944092434,43.810216324304676,40.65802932151381,39.67867575462512,36.605348585561906,38.66509850044105,36.90353080218644,35.87712206952304,37.99233182293482,39.65877437325906,38.986521071489506,40.363757717336895,38.41995116846878,42.608695652173914,43.61024971437898,41.47286821705426,41.01249599487344,42.193026781202626,42.61036468330134,42.21917390641671,40.90505767524401,38.416666666666664],"operatingMargin":[null,null,null,null,16.348582346869303,null,null,null,2.1774632553075666,2.9613960867266,11.839430894308943,-8.552631578947368,0.4113687359760658,6.51755295511776,5.240247781684245,-0.8026118895388382,6.324350570526827,10.297309027777777,8.97248736664795,-14.484210526315788,22.23216282710803,19.576032879082845,11.818560133166875,10.76545231273025,11.959390862944161,11.802232854864434,12.200614124872057,14.79933110367893,9.808612440191387,12.152397635209109,14.396384764364106,17.945898394545853,12.063632346442775,10.20671834625323,12.272251308900524,14.908684308609764,18.160334484639158,12.1036481418343,11.116520610191497,9.352295563456485,14.039988238753306,13.369773969567145,12.80517380759903,10.474032764029278,11.559888579387186,8.974577717113121,-0.15017520440513932,9.679107080572026,13.530434782608697,15.700995593275666,14.728682170542637,11.99935917975008,13.03688731682668,15.083173384516954,15.363511659807957,10.30760130139012,13.261904761904761],"netMargin":[2.682290952001976,13.712453612455224,5.54905862204659,3.040105266043477,8.37195001427536,-3.081708703524359,7.693450722537984,-15.890104981014073,-4.028307022318998,-0.21152829190904282,6.046747967479675,-12.426900584795321,-4.992520568436799,-1.8071396830099247,-23.455549974886992,-17.63025438715821,-16.36319495023064,-0.9548611111111112,8.0628860190904,-0.2,-13.911876537687318,-15.98529093662124,-7.677902621722846,-3.8477282030290625,-1.8071065989847714,-9.888357256778308,-0.8802456499488229,-2.968227424749164,-0.7612005219660721,3.218743157433764,-1.2911555842479019,16.36243677149769,1.9001325673884226,0.31007751937984496,7.539267015706806,5.5721207603429,14.960916197055079,13.8254347084896,5.8422590068159685,0.6801669500695625,8.291678917965305,9.632146550450583,8.601455133387228,2.213314743813175,7.468662952646239,5.101518512199283,-5.306190555648256,13.446110917335194,9.73913043478261,15.211359556063325,6.248062015503876,8.763216917654598,16.506653191847732,7.5815738963531665,5.989940557841793,0.9020999704229519,6.654761904761905],"currentRatio":[null,null,null,null,null,null,null,3.203842940685046,5.2099464493597205,7.713366572729243,6.451801004882881,6.54964686331533,1.9844751602564104,2.7824009324009324,2.3735638132698478,2.1061746987951806,1.9531303164341614,1.9967429577464788,1.6583343961229435,1.912995289553893,1.8781747023066033,1.9440617478628932,2.049803641556587,2.143995603187689,2.065975876305351,2.1101551956815117,2.1900408308183916,2.1726039387308536,2.196228897171673,2.740532544378698,2.9340924775707387,2.836623553437713,1.9031669706516332,3.416361416361416,3.130291005291005,3.1495386573337574,3.3440625,3.220815752461322,2.8794208402563495,2.92509633911368,3.0445334000500375,3.1336708860759495,3.3293785310734463,3.4515098722415796,3.6024518388791593,3.323194921978313,3.4496947172816563,3.241743367623173,3.6251100029334116,3.4981192907039227,3.51875,3.344745851988412,3.9480557167730703,4.097492251338405,4.051499867268383,3.6810886252616886,2.6828550404709346],"netDebt":[null,null,null,571642000,null,null,null,629300000,433638000,105750000,464678000,1008300000,3321200000,2768600000,2755500000,4812800000,5226800000,5007000000,4564200000,4816400000,4983100000,5032800000,5031800000,5188800000,5198900000,5098400000,5147400000,5142400000,1414100000,1325500000,1321700000,1330900000,1342500000,1281500000,1269000000,1223600000,1196900000,1194800000,1631000000,1576800000,1687000000,1687800000,1664700000,1629700000,1614600000,1758500000,1709700000,1643200000,1644100000,1619000000,1550200000,1464600000,1124600000,1094600000,1030900000,999400000,1979300000],"ebit":[null,null,null,null,33363000,null,null,null,4000000,5300000,20400000,null,38800000,43200000,-49900000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,null,null,null,11.961105132541233,null,null,null,10.39738704409363,13.48492860920148,14.02439024390244,2.7412280701754383,-3.3657442034405385,13.183232113760923,4.687761593838942,23.67024894572167,-26.9482884195193,9.342447916666668,8.88265019651881,null,-30.038022813688215,20.614319705818733,null,18.890708145722474,-33.68527918781726,12.599681020733652,-4.564994882292733,3.511705685618729,-8.41670291431057,7.138165097438143,17.215407789972026,14.800967670991863,11.201944321696862,15.245478036175712,13.172774869109949,13.902348117778606,4.381021632430468,12.205932492328673,13.193768257059396,15.875714948214561,-2.219935313143193,null,18.690379951495554,14.90066225165563,7.729805013927576,null,12.347739028867013,16.637600279037322,6.817391304347827,null,13.317829457364342,18.647869272669016,2.526528549772612,null,12.74196006706295,10.95829636202307,-10.916666666666666],"ebitda":[null,null,null,null,43250000,null,null,null,20900000,26700000,39300000,null,86700000,109300000,12100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"debtToCapital":[null,null,null,72.40486768007469,null,null,null,40.28595908750134,36.53392340438794,31.517001789662068,32.08878157918949,35.511090899904,62.19491234101066,55.59271646228168,60.43531004412876,69.76311134165968,69.39899582844153,67.56309526817068,63.29959465617729,64.44985729751008,63.68907302902588,64.90454340125056,64.23782221379834,65.57203389830508,65.41353383458647,68.02534007759171,71.89018626263164,71.13839965065965,42.16991050593635,41.35057697868202,41.78448867536033,40.665187284442425,46.213548338482404,41.340265113367266,40.35209020316988,39.53203255425709,39.21081249029051,38.005776717317595,43.16671939259728,43.26292624271162,43.124476727083476,44.07446857777983,45.17057620021887,44.654132504005275,44.39963422354569,46.80319222125396,47.58604596896511,45.18565282454171,45.211607372883336,44.66759323604355,43.968134401606974,43.19818112921561,39.044916802923915,38.0819541469361,37.849041663755564,37.67756587027553,43.9548345018751],"returnOnAssets":[null,null,null,3.7261015125004358,null,null,null,0.7566432377622158,-0.3887538848589247,-0.14363739473428347,-0.2407294788285549,-0.8784428938670584,-0.9312765245820093,-1.0783968905397987,-3.948605104267274,-4.187955894826124,-4.448738616588553,-4.301086458810307,-2.1215967807349743,-0.7281061829749609,-0.010504903880129497,-0.6287307142551868,-1.637234206868146,-1.8890503040898237,-1.325542778663068,-1.1215485619724326,-0.8229913111885466,-0.7835594970972682,-0.9471275315158009,-0.10125739491077558,-0.13172723680166268,1.1598510844461931,2.007509003141522,1.8062131885899064,2.7953813416435076,1.7189309475691998,3.305236609809518,5.174612129760225,4.822444451454831,4.236213598287223,3.704127843423039,3.3562956440669187,3.5652468018224144,3.7342786867288718,3.460861436257496,2.754525504681899,1.0916298216191493,2.391220717163741,2.6670190167400163,3.8731903538642296,5.296513360484752,4.959382615759545,5.896897020645321,4.815222834251378,4.720357280175091,3.8254488586809416,2.8236679199422734],"returnOnEquity":[null,null,null,17.879447793116857,20.812891594751154,null,-14.7175,1.9053041222254252,-1.1981031621587968,-0.24435835946627316,-0.9525949550594375,-1.6304496005671127,-2.8091812264474134,-2.7886989119502608,-11.122715404699738,-12.789324271120414,-17.924122505161737,-15.548115265969454,-7.584687517653039,-2.8548740098003136,-0.04,-2.398463823774501,-5.754046585076984,-6.671536401266131,-4.603699579517692,-4.110353267226951,-3.1811625277766953,-3.0548888139493364,-2.7421393282524607,-0.3019273719910663,-0.4253509145044662,3.6178529224615943,4.171405176727471,3.5656475845245423,5.509338833505214,3.336712654824349,6.655974338412189,9.919107150581823,9.638301002500999,8.458361866816078,7.319029889124308,6.634585850312276,7.43599319473837,7.732118188003876,7.124140189977071,5.858624258168072,2.359972752642334,5.032598968764648,5.570415658302552,8.26182992099227,11.342508881278054,10.297931557973307,11.74322466815748,9.558648111332008,9.345356599133387,7.500294822909706,5.6274598849530735],"revenueGrowth":[null,null,null,null,-0.03457833639781693,2.034875914996004,4.437251630853467,-63.18155651196579,0.8609140623284217,-0.4694934523558847,4.4403050421104595,307.41568014295285,191.12683723462166,257.00687466948705,203.5060975609756,168.6769005847953,54.038893044128656,36.513109169012004,49.087560689770626,29.23411780710108,-45.72711823258072,-49.837239583333336,-46.03032004491858,-48.568421052631585,10.154327890852155,8.500973393900058,1.6437786100707452,-2.0875972165370404,-6.639593908629438,-8.951355661881976,-4.872057318321388,-4.954013377926425,-1.565898216615924,-15.261659732866217,2.754465246395532,18.011875962172862,21.542200618647822,51.57622739018088,29.04712041884816,20.555348490495717,23.650245409925464,15.393794749403344,0.37325543654658233,-11.300046375019324,-15.554248750367538,-13.414093662283943,-3.104284559417947,-0.06971070059254014,0.10445682451254434,4.5384746630267925,7.625563157016524,8.859434949424493,3.252173913043488,2.0401501550514123,1.7209302325581488,8.330663248958658,41.4855987872663]}},"filings":[{"accn":"0001590714-22-000029","filed":"2022-02-23","form":"10-K"},{"accn":"0001590714-21-000091","filed":"2021-10-28","form":"10-Q"},{"accn":"0001590714-22-000073","filed":"2022-07-28","form":"10-Q"},{"accn":"0001590714-21-000041","filed":"2021-04-29","form":"10-Q"},{"accn":"0001590714-22-000081","filed":"2022-10-27","form":"10-Q"},{"accn":"0001590714-24-000054","filed":"2024-02-21","form":"10-K"},{"accn":"0001590714-23-000083","filed":"2023-10-26","form":"10-Q"},{"accn":"0001590714-23-000073","filed":"2023-07-27","form":"10-Q"},{"accn":"0001590714-25-000022","filed":"2025-02-19","form":"10-K"},{"accn":"0001590714-24-000146","filed":"2024-10-29","form":"10-Q"},{"accn":"0001590714-24-000135","filed":"2024-07-30","form":"10-Q"},{"accn":"0001590714-26-000018","filed":"2026-02-18","form":"10-K"},{"accn":"0001590714-25-000087","filed":"2025-10-29","form":"10-Q"},{"accn":"0001590714-25-000077","filed":"2025-07-31","form":"10-Q"},{"accn":"0001171843-14-004498","filed":"2014-09-26","form":"8-K"},{"accn":"0001590714-15-000009","filed":"2015-05-15","form":"10-Q"},{"accn":"0001590714-15-000034","filed":"2015-08-14","form":"10-Q"},{"accn":"0001590714-16-000202","filed":"2016-08-09","form":"10-Q"},{"accn":"0001590714-16-000153","filed":"2016-05-10","form":"10-Q"},{"accn":"0001590714-16-000248","filed":"2016-11-07","form":"10-Q"},{"accn":"0001590714-18-000033","filed":"2018-02-28","form":"10-K"},{"accn":"0001590714-17-000086","filed":"2017-05-09","form":"10-Q"},{"accn":"0001590714-17-000115","filed":"2017-08-09","form":"10-Q"},{"accn":"0001590714-17-000157","filed":"2017-11-02","form":"10-Q"},{"accn":"0001590714-19-000040","filed":"2019-02-28","form":"10-K"},{"accn":"0001590714-18-000053","filed":"2018-05-03","form":"10-Q"},{"accn":"0001590714-18-000081","filed":"2018-08-02","form":"10-Q"},{"accn":"0001590714-18-000109","filed":"2018-11-01","form":"10-Q"},{"accn":"0001590714-20-000023","filed":"2020-02-28","form":"10-K"},{"accn":"0001590714-19-000092","filed":"2019-05-01","form":"10-Q"},{"accn":"0001590714-19-000140","filed":"2019-08-02","form":"10-Q"},{"accn":"0001590714-19-000155","filed":"2019-11-07","form":"10-Q"},{"accn":"0001590714-21-000021","filed":"2021-02-25","form":"10-K"},{"accn":"0001590714-20-000051","filed":"2020-04-30","form":"10-Q"},{"accn":"0001590714-20-000101","filed":"2020-08-04","form":"10-Q"},{"accn":"0001590714-20-000129","filed":"2020-10-28","form":"10-Q"},{"accn":"0001590714-21-000078","filed":"2021-07-29","form":"10-Q"},{"accn":"0001590714-23-000027","filed":"2023-02-22","form":"10-K"},{"accn":"0001590714-22-000045","filed":"2022-04-28","form":"10-Q"},{"accn":"0001590714-23-000045","filed":"2023-04-27","form":"10-Q"},{"accn":"0001590714-24-000089","filed":"2024-04-30","form":"10-Q"},{"accn":"0001590714-25-000041","filed":"2025-04-24","form":"10-Q"},{"accn":"0001590714-15-000067","filed":"2015-11-16","form":"10-Q"},{"accn":"0001590714-17-000047","filed":"2017-03-13","form":"10-K"},{"accn":"0001590714-26-000041","filed":"2026-04-29","form":"10-Q"},{"accn":"0001590714-15-000018","filed":"2015-06-17","form":"8-K"},{"accn":"0001171843-14-003769","filed":"2014-08-06","form":"10-Q"},{"accn":"0001171843-14-005566","filed":"2014-11-14","form":"10-Q"},{"accn":"0001590714-16-000097","filed":"2016-03-11","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":276000000},"#1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":194300000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":81700000},"#2":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":113000000},"#3":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":32600000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":80400000},"#4":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":204700000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#2","weight":-1}],"rule":"quarter-from-ytd","value":91700000},"#5":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":326000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":121300000},"#6":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":195400000},"#7":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":68700000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":126700000},"#8":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":295900000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#6","weight":-1}],"rule":"quarter-from-ytd","value":100500000},"#9":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":221800000},"#10":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":134400000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":87400000},"#11":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":333600000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":111800000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":333600000},"#12":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":223300000},"#13":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":124800000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":98500000},"#14":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":362000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":138700000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":362000000},"#15":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":198700000},"#16":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":98600000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":100100000},"#17":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":289800000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":91100000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":289800000},"#18":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1331000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":1331000},"#19":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2000000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":2000000},"#20":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":4600000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":2600000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":2600000},"#22":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":29300000},"#23":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20800000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":8500000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":8500000},"#25":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":32100000},"#26":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":2800000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":2800000},"#27":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":47900000},"#28":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":15800000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":15800000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":47900000},"#29":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11600000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":11600000},"#30":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":22600000},"#31":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":11000000},"#32":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":32800000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#30","weight":-1}],"rule":"quarter-from-ytd","value":10200000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":10200000},"#34":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":32600000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":-200000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":-200000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":32600000},"#36":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14900000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":14900000},"#37":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":28700000},"#38":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":13800000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":13800000},"#39":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":24500000},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":-4200000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":-4200000},"#41":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":30800000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":6300000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":6300000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":30800000},"#43":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4800000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":4800000},"#44":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":11000000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":6200000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":6200000},"#46":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":19600000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":8600000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":8600000},"#48":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":28400000},"#49":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":8800000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":28400000},"#50":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":6700000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":6700000},"#51":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":11400000},"#52":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":4700000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":4700000},"#53":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":18200000},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"#53"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":6800000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":6800000},"#55":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":29700000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":11500000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":11500000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":29700000},"#57":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":10500000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":10500000},"#58":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":15000000},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":4500000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":4500000},"#60":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":21700000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":6700000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":6700000},"#62":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":28800000},"#63":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":7100000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":7100000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":28800000},"#64":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8500000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":8500000},"#65":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":17300000},"#66":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":8800000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":8800000},"#67":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":27700000},"#68":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":10400000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":10400000},"#69":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":46300000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":18600000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":18600000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":46300000},"#71":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9500000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":9500000},"#72":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":21700000},"#73":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":12200000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":12200000},"#74":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":32800000},"#75":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":11100000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":11100000},"#76":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":47800000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":15000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":47800000},"#78":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9100000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":9100000},"#79":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":22900000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":13800000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":13800000},"#81":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":36300000},"#82":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":13400000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":13400000},"#83":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":52700000},"#84":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":16400000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":16400000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":52700000},"#85":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":19000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":19000000},"#86":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":7300000},"#87":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":2700000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":2700000},"#88":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":18500000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":11200000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":11200000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":18500000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":20800000},"#90":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":33500000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":14500000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":14500000},"#92":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":46100000},"#93":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":12600000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":12600000},"#94":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":68400000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":22300000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":22300000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":68400000},"#96":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":11000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":11000000},"#97":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":357400000},"#98":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":242800000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":600200000},"#99":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":28700000},"#100":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":17700000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":17700000},"#101":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1414700000},"#102":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1061600000},"#103":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":353100000},"#104":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":744900000},"#105":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":580100000},"#106":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":164800000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#106"}],"rule":"component-sum","value":517900000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#104"}],"rule":"component-sum","value":2159600000},"#107":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":330000000},"#108":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":167200000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108"}],"rule":"component-sum","value":497200000},"#109":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":345500000},"#110":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":171000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":516500000},"#111":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":377500000},"#112":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":172500000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":550000000},"#113":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1421200000},"#114":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1053000000},"#115":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":368200000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":691800000},"#117":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":510700000},"#118":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":181100000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#118"}],"rule":"component-sum","value":549300000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"}],"rule":"component-sum","value":2113000000},"#119":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":343200000},"#120":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":173100000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"}],"rule":"component-sum","value":516300000},"#121":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":358800000},"#122":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":172100000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":530900000},"#123":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":45200000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":16500000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"}],"rule":"component-sum","value":16500000},"#125":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":379100000},"#126":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":176200000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126"}],"rule":"component-sum","value":555300000},"#127":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1480700000},"#128":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1081100000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":399600000},"#130":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":728300000},"#131":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":521400000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":206900000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"}],"rule":"component-sum","value":606500000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#130"}],"rule":"component-sum","value":2209000000},"#133":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":517300000},"#134":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":211300000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#134"}],"rule":"component-sum","value":728600000},"#135":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":62200000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":17000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":17000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":62200000},"#137":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":25100000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":25100000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":46745000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":42200000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":9887000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":16900000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":21400000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":18900000},"#138":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":88000000},"#139":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":57200000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":30800000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":88000000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47900000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":66100000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":62000000},"#140":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":251000000},"#141":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":176300000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":74700000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":251000000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":82600000},"#142":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":168000000},"#143":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":82600000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":85400000},"#144":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":254900000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":86900000},"#145":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":155700000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":-99200000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":155700000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":85900000},"#146":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":172900000},"#147":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":85900000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":87000000},"#148":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":116500000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":-56400000},"#149":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":156000000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":39500000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":156000000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40200000},"#150":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":79800000},"#151":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":40200000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":39600000},"#152":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":118500000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#150","weight":-1}],"rule":"quarter-from-ytd","value":38700000},"#153":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":156700000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#153"},{"ref":"#152","weight":-1}],"rule":"quarter-from-ytd","value":38200000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":156700000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38700000},"#154":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":77500000},"#155":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38700000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":38800000},"#156":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":115800000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#154","weight":-1}],"rule":"quarter-from-ytd","value":38300000},"#157":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":154700000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#156","weight":-1}],"rule":"quarter-from-ytd","value":38900000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":154700000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39900000},"#158":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":79300000},"#159":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":39900000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":39400000},"#160":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":120500000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":41200000},"#161":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":161400000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#160","weight":-1}],"rule":"quarter-from-ytd","value":40900000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":161400000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39100000},"#162":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":79200000},"#163":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":39100000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":40100000},"#164":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":120700000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":41500000},"#165":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":163900000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":43200000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":163900000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":41600000},"#166":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":82200000},"#167":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":41600000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":40600000},"#168":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":122000000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":39800000},"#169":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":161300000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":39300000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":161300000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":39100000},"#170":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":80200000},"#171":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":39100000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":41100000},"#172":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":124700000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":44500000},"#173":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166700000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":42000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166700000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40300000},"#174":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":80400000},"#175":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":40300000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":40100000},"#176":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":119800000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":39400000},"#177":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":157600000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":37800000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":157600000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37200000},"#178":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":75400000},"#179":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37200000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":38200000},"#180":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":114000000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":38600000},"#181":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151200000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":37200000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151200000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":42500000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-04-23","end":"2013-06-30","value":117937000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":88529000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":92600000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":107200000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":128600000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":152700000},"#182":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":135300000},"#183":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":140500000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182","weight":4},{"ref":"#183","weight":-3}],"rule":"unaverage-quarter","value":119700000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":135300000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":191900000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":192800000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":210900000},"#184":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":203200000},"#185":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":198600000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184","weight":4},{"ref":"#185","weight":-3}],"rule":"unaverage-quarter","value":217000000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":203200000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":229500000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":229600000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":264500000},"#186":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":272300000},"#187":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":253300000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186","weight":4},{"ref":"#187","weight":-3}],"rule":"unaverage-quarter","value":329300000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":272300000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":284500000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":286100000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":286700000},"#188":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":286100000},"#189":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":285800000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188","weight":4},{"ref":"#189","weight":-3}],"rule":"unaverage-quarter","value":287000000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":286100000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":287900000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":288200000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":288200000},"#190":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":288200000},"#191":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":288100000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190","weight":4},{"ref":"#191","weight":-3}],"rule":"unaverage-quarter","value":288500000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":288200000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":268200000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":259600000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":254400000},"#192":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":260100000},"#193":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":262400000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192","weight":4},{"ref":"#193","weight":-3}],"rule":"unaverage-quarter","value":253200000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":260100000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":252000000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":249000000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":249100000},"#194":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":249900000},"#195":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":250100000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194","weight":4},{"ref":"#195","weight":-3}],"rule":"unaverage-quarter","value":249300000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":249900000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":248600000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":247900000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":248000000},"#196":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":247900000},"#197":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":248000000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#197","weight":-3}],"rule":"unaverage-quarter","value":247600000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":247900000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":249200000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":247500000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":245000000},"#198":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":245800000},"#199":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":247200000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":241600000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":245800000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":241800000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":241700000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":241500000},"#200":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":241800000},"#201":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":241800000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200","weight":4},{"ref":"#201","weight":-3}],"rule":"unaverage-quarter","value":241800000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":241800000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":242500000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":242500000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":242600000},"#202":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":242600000},"#203":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":242500000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#203","weight":-3}],"rule":"unaverage-quarter","value":242900000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":242600000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":243000000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":242200000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":242000000},"#204":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":242400000},"#205":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":242400000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":242400000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":242400000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":243700000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2013-12-31","value":103571941},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2013-12-31","value":103571941},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2014-03-31","value":120239236},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2014-06-30","value":137290980},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2014-09-30","value":137304330},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":182066980},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-12-31","value":182066980},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2015-03-31","value":192221572},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2015-06-30","value":210861044},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2015-09-30","value":210879597},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-12-31","value":229464157},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2015-12-31","value":229464157},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2016-03-31","value":229523697},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2016-06-30","value":229597246},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2016-09-30","value":278420786},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":284221168},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2016-12-31","value":284221168},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2017-03-31","value":285657734},"#206":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2024-12-31","value":267200000},"#207":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2024-12-31","value":25000000},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"component-sum","value":242200000},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"component-sum","value":242200000},"#208":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2017-06-30","value":286300000},"#209":{"kind":"filed","concept":"TreasuryStockShares","filing":22,"unit":"shares","end":"2017-06-30","value":0},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"component-sum","value":286300000},"#210":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2017-09-30","value":287100000},"#211":{"kind":"filed","concept":"TreasuryStockShares","filing":23,"unit":"shares","end":"2017-09-30","value":0},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"component-sum","value":287100000},"#212":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2017-12-31","value":287400000},"#213":{"kind":"filed","concept":"TreasuryStockShares","filing":24,"unit":"shares","end":"2017-12-31","value":0},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"component-sum","value":287400000},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"component-sum","value":287400000},"#214":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2018-03-31","value":288100000},"#215":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2018-03-31","value":0},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"component-sum","value":288100000},"#216":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2018-06-30","value":288200000},"#217":{"kind":"filed","concept":"TreasuryStockShares","filing":26,"unit":"shares","end":"2018-06-30","value":0},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"component-sum","value":288200000},"#218":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2018-09-30","value":288300000},"#219":{"kind":"filed","concept":"TreasuryStockShares","filing":27,"unit":"shares","end":"2018-09-30","value":0},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"component-sum","value":288300000},"#220":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2018-12-31","value":289300000},"#221":{"kind":"filed","concept":"TreasuryStockShares","filing":28,"unit":"shares","end":"2018-12-31","value":300000},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"component-sum","value":289000000},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"component-sum","value":289000000},"#222":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2019-03-31","value":258000000},"#223":{"kind":"filed","concept":"TreasuryStockShares","filing":29,"unit":"shares","end":"2019-03-31","value":500000},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"component-sum","value":257500000},"#224":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2019-06-30","value":258300000},"#225":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2019-06-30","value":1700000},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"component-sum","value":256600000},"#226":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2019-09-30","value":258400000},"#227":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2019-09-30","value":7300000},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"component-sum","value":251100000},"#228":{"kind":"filed","concept":"CommonStockSharesIssued","filing":32,"unit":"shares","end":"2019-12-31","value":258400000},"#229":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2019-12-31","value":8300000},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"component-sum","value":250100000},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"component-sum","value":250100000},"#230":{"kind":"filed","concept":"CommonStockSharesIssued","filing":33,"unit":"shares","end":"2020-03-31","value":260900000},"#231":{"kind":"filed","concept":"TreasuryStockShares","filing":33,"unit":"shares","end":"2020-03-31","value":12200000},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"component-sum","value":248700000},"#232":{"kind":"filed","concept":"CommonStockSharesIssued","filing":34,"unit":"shares","end":"2020-06-30","value":261000000},"#233":{"kind":"filed","concept":"TreasuryStockShares","filing":34,"unit":"shares","end":"2020-06-30","value":12200000},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"component-sum","value":248800000},"#234":{"kind":"filed","concept":"CommonStockSharesIssued","filing":35,"unit":"shares","end":"2020-09-30","value":261200000},"#235":{"kind":"filed","concept":"TreasuryStockShares","filing":35,"unit":"shares","end":"2020-09-30","value":12500000},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"component-sum","value":248700000},"#236":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2020-12-31","value":261300000},"#237":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2020-12-31","value":14200000},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"component-sum","value":247100000},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"component-sum","value":247100000},"#238":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2021-03-31","value":261800000},"#239":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2021-03-31","value":14300000},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"component-sum","value":247500000},"#240":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2021-06-30","value":261900000},"#241":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2021-06-30","value":14300000},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"component-sum","value":247600000},"#242":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2021-09-30","value":261900000},"#243":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2021-09-30","value":14400000},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"component-sum","value":247500000},"#244":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2021-12-31","value":261900000},"#245":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":37,"unit":"shares","end":"2021-12-31","value":15200000},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"component-sum","value":246700000},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"component-sum","value":246700000},"#246":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2022-03-31","value":264900000},"#247":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2022-03-31","value":17100000},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"component-sum","value":247800000},"#248":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2022-06-30","value":265000000},"#249":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":2,"unit":"shares","end":"2022-06-30","value":19200000},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"component-sum","value":245800000},"#250":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2022-09-30","value":265000000},"#251":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":4,"unit":"shares","end":"2022-09-30","value":22200000},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"component-sum","value":242800000},"#252":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2022-12-31","value":265100000},"#253":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":5,"unit":"shares","end":"2022-12-31","value":24300000},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"component-sum","value":240800000},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"component-sum","value":240800000},"#254":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2023-03-31","value":266000000},"#255":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":39,"unit":"shares","end":"2023-03-31","value":24600000},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"component-sum","value":241400000},"#256":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2023-06-30","value":266100000},"#257":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":7,"unit":"shares","end":"2023-06-30","value":24600000},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"component-sum","value":241500000},"#258":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2023-09-30","value":266200000},"#259":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":6,"unit":"shares","end":"2023-09-30","value":24600000},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"component-sum","value":241600000},"#260":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2023-12-31","value":266200000},"#261":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":8,"unit":"shares","end":"2023-12-31","value":24600000},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"component-sum","value":241600000},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"component-sum","value":241600000},"#262":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2024-03-31","value":267000000},"#263":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":40,"unit":"shares","end":"2024-03-31","value":25000000},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"component-sum","value":242000000},"#264":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2024-06-30","value":267100000},"#265":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2024-06-30","value":25000000},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"component-sum","value":242100000},"#266":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2024-09-30","value":267100000},"#267":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":9,"unit":"shares","end":"2024-09-30","value":25000000},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"component-sum","value":242100000},"#268":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2025-03-31","value":267700000},"#269":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":41,"unit":"shares","end":"2025-03-31","value":25200000},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"component-sum","value":242500000},"#270":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2025-06-30","value":267700000},"#271":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":13,"unit":"shares","end":"2025-06-30","value":26100000},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"component-sum","value":241600000},"#272":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2025-09-30","value":268100000},"#273":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":12,"unit":"shares","end":"2025-09-30","value":26100000},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"component-sum","value":242000000},"#274":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2025-12-31","value":269600000},"#275":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":44,"unit":"shares","end":"2025-12-31","value":26900000},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"component-sum","value":242700000},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"component-sum","value":242700000},"#276":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2026-03-31","value":270500000},"#277":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":44,"unit":"shares","end":"2026-03-31","value":26900000},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"component-sum","value":243600000},"#278":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":309100000},"#279":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":141100000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":450200000},"#280":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":348100000},"#281":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":167500000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"}],"rule":"component-sum","value":515600000},"#282":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":371700000},"#283":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":176000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283"}],"rule":"component-sum","value":547700000},"#284":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1439000000},"#285":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1028900000},"#286":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":410100000},"#287":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":660900000},"#288":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":484600000},"#289":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":176300000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#289"}],"rule":"component-sum","value":586400000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#287"}],"rule":"component-sum","value":2099900000},"#290":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":992800000},"#291":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":687900000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":1680700000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":371800000},"#292":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":272400000},"#293":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":151400000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"}],"rule":"component-sum","value":423800000},"#294":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1064800000},"#295":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":788400000},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":276400000},"#297":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":613600000},"#298":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":454000000},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":159600000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#299"}],"rule":"component-sum","value":436000000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297"}],"rule":"component-sum","value":1678400000},"#300":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":281400000},"#301":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":152200000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301"}],"rule":"component-sum","value":433600000},"#302":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":286900000},"#303":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":155500000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":442400000},"#304":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":278900000},"#305":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":150000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"}],"rule":"component-sum","value":428900000},"#306":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1123400000},"#307":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":847200000},"#308":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":276200000},"#309":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":589100000},"#310":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":457700000},"#311":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":131400000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#311"}],"rule":"component-sum","value":407600000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#309"}],"rule":"component-sum","value":1712500000},"#312":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":261500000},"#313":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":153200000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":414700000},"#314":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":263700000},"#315":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":137500000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":401200000},"#316":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":259000000},"#317":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":138800000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":397800000},"#318":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1047600000},"#319":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":784200000},"#320":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":263400000},"#321":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":539200000},"#322":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":429500000},"#323":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":109700000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#323"}],"rule":"component-sum","value":373100000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#321"}],"rule":"component-sum","value":1586800000},"#324":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":255300000},"#325":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":142700000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":398000000},"#326":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":224500000},"#327":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":123000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":347500000},"#328":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":274000000},"#329":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144900000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":418900000},"#330":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1067700000},"#331":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":753800000},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":313900000},"#333":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":553300000},"#334":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":410600000},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":142700000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#335"}],"rule":"component-sum","value":456600000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#333"}],"rule":"component-sum","value":1621000000},"#336":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":417200000},"#337":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":167500000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":584700000},"#338":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":427100000},"#339":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":159300000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":586400000},"#340":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":396600000},"#341":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":142700000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":539300000},"#342":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1596700000},"#343":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1240900000},"#344":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":355800000},"#345":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":627400000},"#346":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":469500000},"#347":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":157900000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#347"}],"rule":"component-sum","value":513700000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#345"}],"rule":"component-sum","value":2224100000},"#348":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":346600000},"#349":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161400000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":508000000},"#350":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":357600000},"#351":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":175900000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":533500000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2018-09-30","value":5389900000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":9700000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":5399600000},"#354":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2018-12-31","value":5350700000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2018-12-31","value":25300000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":5376000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":5376000000},"#356":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2019-03-31","value":1516500000},"#357":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":128000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1644500000},"#358":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2019-06-30","value":1515300000},"#359":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":57800000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":1573100000},"#360":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2019-09-30","value":1514200000},"#361":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":7800000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":1522000000},"#362":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2019-12-31","value":1513200000},"#363":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":7800000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1521000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1521000000},"#364":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2020-03-31","value":1512200000},"#365":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":327700000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1839900000},"#366":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2020-06-30","value":1511100000},"#367":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":7700000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":1518800000},"#368":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2020-09-30","value":1509700000},"#369":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":7700000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":1517400000},"#370":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2020-12-31","value":1508100000},"#371":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":7400000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1515500000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1515500000},"#372":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2021-03-31","value":1507000000},"#373":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":7400000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1514400000},"#374":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2021-06-30","value":1505800000},"#375":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2021-06-30","value":7400000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":1513200000},"#376":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2021-09-30","value":1897400000},"#377":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":12900000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":1910300000},"#378":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2021-12-31","value":1894200000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2021-12-31","value":12700000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":1906900000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":1906900000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2022-03-31","value":1892100000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2022-03-31","value":13700000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":1905800000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2022-06-30","value":1889900000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2022-06-30","value":13500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":1903400000},"#384":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2022-09-30","value":1886800000},"#385":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2022-09-30","value":11900000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":1898700000},"#386":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2022-12-31","value":1883800000},"#387":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":11500000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":1895300000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":1895300000},"#388":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2023-03-31","value":1882100000},"#389":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2023-03-31","value":11500000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":1893600000},"#390":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2023-06-30","value":2029400000},"#391":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2023-06-30","value":11500000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":2040900000},"#392":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2023-09-30","value":2027800000},"#393":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2023-09-30","value":11500000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":2039300000},"#394":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2023-12-31","value":1921000000},"#395":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2023-12-31","value":11500000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":1932500000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":1932500000},"#396":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2024-03-31","value":1918900000},"#397":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2024-03-31","value":11500000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":1930400000},"#398":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2024-06-30","value":1916800000},"#399":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2024-06-30","value":11500000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":1928300000},"#400":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2024-09-30","value":1914700000},"#401":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":11500000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":1926200000},"#402":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2024-12-31","value":1813600000},"#403":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":10400000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":1824000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":1824000000},"#404":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2025-03-31","value":1623800000},"#405":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2025-03-31","value":0},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":1623800000},"#406":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2025-06-30","value":1624500000},"#407":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2025-06-30","value":0},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":1624500000},"#408":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2025-09-30","value":1625200000},"#409":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2025-09-30","value":0},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":1625200000},"#410":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2025-12-31","value":1625900000},"#411":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":1625900000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":1625900000},"#412":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2026-03-31","value":2058700000},"#413":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":97900000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":2156600000},"totalDebt@2012Q4":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2012-12-31","value":714993000},"totalDebt@FY2012":{"kind":"filed","concept":"LongTermDebt","filing":14,"unit":"USD","end":"2012-12-31","value":714993000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2011-12-31","value":241800000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2012-12-31","value":272500000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2012-12-31","value":272500000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2013-03-31","value":270688000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2013-10-31","value":-200000000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-31","value":1115100000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-12-31","value":1115100000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-03-31","value":1303300000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-06-30","value":1626300000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2014-09-30","value":1579600000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-12-31","value":2552600000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2014-12-31","value":2552600000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-03-31","value":2199500000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-06-30","value":2748500000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2015-09-30","value":2250400000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":2273300000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":2273300000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2016-03-31","value":2450100000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2016-06-30","value":2567900000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2016-09-30","value":3060300000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2016-12-31","value":2889800000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2016-12-31","value":2889800000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2017-03-31","value":3049900000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2017-06-30","value":2952300000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2017-09-30","value":3018900000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2018-01-01","value":2860000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2018-01-01","value":2860000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-03-31","value":2967000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2018-06-30","value":2604400000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2018-09-30","value":2111300000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2018-12-31","value":2181100000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2018-12-31","value":2181100000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2019-03-31","value":2255200000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-06-30","value":2231200000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2019-09-30","value":2120500000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2019-12-31","value":2219300000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2019-12-31","value":2219300000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2020-03-31","value":2141400000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2020-06-30","value":2155100000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2020-09-30","value":2243000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-12-31","value":2318100000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-12-31","value":2318100000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2021-03-31","value":2347800000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2021-06-30","value":2468300000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2021-09-30","value":2515100000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-12-31","value":2500800000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-12-31","value":2500800000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":7,"unit":"USD","end":"2022-03-31","value":2513500000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2022-06-30","value":2415200000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2022-09-30","value":2304700000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-12-31","value":2349100000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2022-12-31","value":2349100000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2023-03-31","value":2371300000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2023-06-30","value":2319700000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2023-09-30","value":2246200000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2023-12-31","value":2344300000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":11,"unit":"USD","end":"2023-12-31","value":2344300000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2024-03-31","value":2339300000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2024-06-30","value":2388700000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2024-09-30","value":2454700000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2024-12-31","value":2398400000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2024-12-31","value":2398400000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2025-03-31","value":2535000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2025-06-30","value":2641300000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2025-09-30","value":2668700000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2025-12-31","value":2689400000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2025-12-31","value":2689400000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2026-03-31","value":2749800000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":48,"unit":"USD","end":"2014-12-31","value":0},"temporaryEquity@FY2014":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":48,"unit":"USD","end":"2014-12-31","value":0},"temporaryEquity@2015Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":15,"unit":"USD","end":"2015-03-31","value":645900000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":16,"unit":"USD","end":"2015-06-30","value":645900000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":48,"unit":"USD","end":"2015-09-30","value":645900000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":43,"unit":"USD","end":"2015-12-31","value":645900000},"temporaryEquity@FY2015":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":43,"unit":"USD","end":"2015-12-31","value":645900000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2016-03-31","value":645900000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":17,"unit":"USD","end":"2016-06-30","value":645900000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":19,"unit":"USD","end":"2016-09-30","value":0},"temporaryEquity@2016Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":43,"unit":"USD","end":"2016-12-31","value":0},"temporaryEquity@FY2016":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":43,"unit":"USD","end":"2016-12-31","value":0},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23116000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21100000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":49200000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21100000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":28100000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":79500000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":30300000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98200000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":18700000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98200000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2800000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":100300000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2800000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":97500000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":131100000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":30800000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":320900000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":189800000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":320900000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-210400000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":-113300000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-210400000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":97100000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-24000000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":89300000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":184800000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":208800000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":184800000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-119400000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-10300000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-119400000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":109100000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":83500000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":93800000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":182100000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":98600000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":182100000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-161100000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-91700000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-161100000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":69400000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":276000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":32600000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":326000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-5600000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":295900000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":53500000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":58200000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-66600000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-26400000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-12700000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":-13700000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-800000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":25600000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-800000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-32000000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":34,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":5300000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-32000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":37300000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":92100000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":86800000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":170900000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":78800000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":170900000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":61200000},"#439":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1770100000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#439"}],"rule":"component-sum","value":1770100000},"#440":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":447100000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":447100000},"#441":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":462300000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":462300000},"#442":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":480600000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#442"}],"rule":"component-sum","value":480600000},"#443":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":488600000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":488600000},"#444":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1878600000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#444"}],"rule":"component-sum","value":1878600000},"#445":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":492500000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":492500000},"#446":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":501600000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":501600000},"#447":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":488500000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":488500000},"#448":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":478400000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":478400000},"#449":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1961000000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#449"}],"rule":"component-sum","value":1961000000},"#450":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":459800000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":459800000},"#451":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":456700000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#451"}],"rule":"component-sum","value":456700000},"#452":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":464700000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"}],"rule":"component-sum","value":464700000},"#453":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":454700000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":454700000},"#454":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1835900000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":1835900000},"#455":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":452600000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":452600000},"#456":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":387000000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#456"}],"rule":"component-sum","value":387000000},"#457":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":477500000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":477500000},"#458":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1853700000},"#459":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1317100000},"#460":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":536600000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":536600000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#458"}],"rule":"component-sum","value":1853700000},"#461":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":550100000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":550100000},"#462":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":586600000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":586600000},"#463":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":616200000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":616200000},"#464":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2399800000},"#465":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1752900000},"#466":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":646900000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":646900000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":2399800000},"#467":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":680200000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":680200000},"#468":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":676900000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"}],"rule":"component-sum","value":676900000},"#469":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":618500000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":618500000},"#470":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2549400000},"#471":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1975600000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":573800000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":573800000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":2549400000},"#473":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":574400000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":574400000},"#474":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":586100000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":586100000},"#475":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":599300000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":599300000},"#476":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2333200000},"#477":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1759800000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":573400000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":573400000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":2333200000},"#479":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":575000000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":575000000},"#480":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":612700000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":612700000},"#481":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":645000000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":645000000},"#482":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2456900000},"#483":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1832700000},"#484":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":624200000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":624200000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":2456900000},"#485":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":593700000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":593700000},"#486":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":625200000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":625200000},"#487":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":656100000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":656100000},"#488":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2551200000},"#489":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1875000000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":676200000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":676200000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":2551200000},"#491":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":840000000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":840000000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":728773000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":182195000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":186203000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":180427000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":182395000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":731200000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":182132000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":189992000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":188433000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":14,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":67155000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":183700000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":189100000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":196800000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":273600000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":843200000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":534800000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":675100000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":597300000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":735100000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2542300000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":823800000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":921600000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":890500000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":950000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":309100000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":348100000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":371700000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":410100000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1439000000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":992800000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":541200000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":272400000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":276400000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1064800000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":281400000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":286900000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":278900000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":276200000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1123400000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":261500000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":263700000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":259000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":263400000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1047600000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":255300000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":224500000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":274000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":313900000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1067700000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":417200000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":427100000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":396600000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":355800000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1596700000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":346600000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":357600000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":357400000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":353100000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1414700000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":330000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":345500000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":377500000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":368200000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1421200000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":343200000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":358800000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":379100000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":399600000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1480700000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":517300000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":88818000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":99500000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":92400000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":93600000},"#492":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":446600000},"#493":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":285500000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":161100000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":446600000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":327700000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":406500000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":354600000},"#494":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1550400000},"#495":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1088800000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":461600000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1550400000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":467800000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":541000000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":515400000},"#496":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2078200000},"#497":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1524100000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":554100000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":483400000},"costOfRevenue@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"grossProfit@2012Q1","weight":-1}],"rule":"accounting-identity","value":95884000},"costOfRevenue@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"grossProfit@2012Q2","weight":-1}],"rule":"accounting-identity","value":95914000},"costOfRevenue@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"grossProfit@2012Q3","weight":-1}],"rule":"accounting-identity","value":90741000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"grossProfit@2012Q4","weight":-1}],"rule":"accounting-identity","value":93627000},"costOfRevenue@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"grossProfit@2013Q2","weight":-1}],"rule":"accounting-identity","value":93451000},"costOfRevenue@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"grossProfit@2013Q3","weight":-1}],"rule":"accounting-identity","value":89461000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"grossProfit@2013Q4","weight":-1}],"rule":"accounting-identity","value":33145000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":86311000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":90289000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":89686000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":88768000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":93314000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":96541000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":98972000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":34010000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":84200000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":96700000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":103200000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":112500000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":396600000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":207100000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":268600000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":242700000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":273500000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":991900000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":356000000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":380600000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":375100000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":396000000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":777300000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":196800000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":196600000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":208200000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":212200000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":813800000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":211100000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":214700000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":209600000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":202200000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":837600000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":198300000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":193000000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":205700000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":191300000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":788300000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":197300000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":162500000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":203500000},"#498":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":786000000},"#499":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":563300000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":222700000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":786000000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":241000000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":238500000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":244500000},"#500":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":960800000},"#501":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":724000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":236800000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":960800000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":263000000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":249800000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":221900000},"#502":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":952700000},"#503":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":734700000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":218000000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":952700000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":227800000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":228500000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":241900000},"#504":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":918500000},"#505":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":698200000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":220300000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":918500000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":245000000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":267200000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":267500000},"#506":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1035700000},"#507":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":779700000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":256000000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1035700000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":250500000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":266400000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":277000000},"#508":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1070500000},"#509":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":793900000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":276600000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1070500000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":322700000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":63538000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":80200000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":91100000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":79900000},"#510":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":387100000},"#511":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":251200000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":135900000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":387100000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":204900000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":224600000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":211400000},"#512":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":920300000},"#513":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":641000000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":279300000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":920300000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":303900000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":285700000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":295200000},"#514":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":884800000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":-196900000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":687900000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":279000000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":309400000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":151400000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":159600000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":613600000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":152200000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":155500000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":150000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":131400000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":589100000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":153200000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":137500000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":138800000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":109700000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":539200000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":142700000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":123000000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":144900000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":142700000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":553300000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":141100000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":167500000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":176000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288","weight":-1}],"rule":"quarter-from-ytd","value":176300000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":660900000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":167500000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":159300000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":142700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":157900000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":627400000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":161400000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":175900000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":242800000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":164800000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":744900000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":167200000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":171000000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":172500000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":181100000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":691800000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":173100000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":172100000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":176200000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":206900000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":728300000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":211300000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":55948000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":162200000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":29776000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4000000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":5600000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":23300000},"#515":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9500000},"#516":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":32900000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":-23400000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9500000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2200000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":44000000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":31300000},"#517":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":71600000},"#518":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":77500000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":-5900000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":71600000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52100000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":94900000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":79900000},"#519":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":89400000},"#520":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":227000000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":-137600000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":89400000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":99400000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":90500000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":56800000},"#521":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":200200000},"#522":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":147600000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":52600000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":200200000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":58900000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":59200000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":59600000},"#523":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":248500000},"#524":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":177700000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":70800000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":248500000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":45100000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":55500000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":66900000},"#525":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":249100000},"#526":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":167500000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526","weight":-1}],"rule":"quarter-from-ytd","value":81600000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":249100000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":54600000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":39500000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":58600000},"#527":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":232700000},"#528":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":152700000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":80000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":232700000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":99900000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":71000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":68500000},"#529":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":299900000},"#530":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":239400000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":60500000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":299900000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":95500000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":90500000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":79200000},"#531":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":325300000},"#532":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":265200000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":60100000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":325300000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":66400000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":52600000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-900000},"#533":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":173600000},"#534":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":118100000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":55500000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":173600000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":77800000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":96200000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":95000000},"#535":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":343900000},"#536":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":269000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":74900000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":343900000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":77400000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":94300000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":100800000},"#537":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":342200000},"#538":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":272500000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":69700000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":342200000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":111400000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":11306000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":70939000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21645000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-3800000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-2600000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12300000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":124700000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":61200000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":63500000},"#541":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-30900000},"#542":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":5900000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":-36800000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-30900000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-1600000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-9300000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-104200000},"#543":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-229300000},"#544":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-115100000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":-114200000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-229300000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-116000000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18800000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":86300000},"#545":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-231800000},"#546":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-10900000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":-220900000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-231800000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-4900000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-48900000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-38500000},"#547":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-260400000},"#548":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-152800000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":-107600000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-260400000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-19600000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-23100000},"#549":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-53200000},"#550":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-41700000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":-11500000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-53200000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-13900000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":7900000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":51200000},"#551":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":140900000},"#552":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":45200000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":95700000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":140900000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12500000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":8100000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-11100000},"#553":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":81100000},"#554":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":9500000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":71600000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":81100000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":113400000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":47200000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":53200000},"#555":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":251700000},"#556":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":213800000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":37900000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":251700000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":76400000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":87500000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":69800000},"#557":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":272000000},"#558":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":233700000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":38300000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":272000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":59900000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":48000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-16400000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#1"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":69600000},"#559":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":129100000},"#560":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":91500000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":37600000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":129100000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":69500000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":74200000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":77200000},"#561":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":287700000},"#562":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":220900000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":66800000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":287700000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":115800000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":63300000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":55500000},"#563":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":265600000},"#564":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":234600000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":265600000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":82700000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":11718000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":7800000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":7900000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":8100000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":40400000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":52500000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":54300000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-134800000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-8800000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":71800000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-1900000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-73700000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4887000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":25533000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":10012000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":5545000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15248000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-5855000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":14497000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-10671000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-7400000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-400000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11900000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-34000000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-29900000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-26700000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-12200000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-140100000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-129600000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-308600000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-62200000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-73900000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-36900000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":-18800000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-296200000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-8900000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-49600000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-4300000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":-14200000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-324400000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3500000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":14700000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":-6000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":74400000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8600000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1200000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":36000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":82300000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":81100000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":36000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":65200000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":53200000},"#565":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":187200000},"#566":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":174500000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":12700000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":187200000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42900000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":29900000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-31800000},"#567":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":118100000},"#568":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":41000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":77100000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":118100000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":56000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":93200000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":40300000},"#569":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":244200000},"#570":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":189500000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":54700000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":244200000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":98000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":47400000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":39300000},"#571":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":190800000},"#572":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":184700000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":6100000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":190800000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":55900000},"netIncome@FY2012":{"kind":"filed","concept":"ProfitLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":46300000},"netIncome@FY2019":{"kind":"filed","concept":"ProfitLoss","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":92900000},"#573":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75700000},"#574":{"kind":"filed","concept":"ProfitLoss","filing":1,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":45800000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":29900000},"netIncome@FY2020":{"kind":"filed","concept":"ProfitLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75700000},"#575":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":203700000},"#576":{"kind":"filed","concept":"ProfitLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":199300000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":4400000},"netIncome@FY2021":{"kind":"filed","concept":"ProfitLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":203700000},"netIncome@2022Q1":{"kind":"filed","concept":"ProfitLoss","filing":39,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":56400000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLossAvailableToCommonStockholdersBasic","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-194200000},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.05},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-2.1},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.07},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.08},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-1.59},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-1.94},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.14},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.06},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.66},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-0.6},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-1.52},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.59},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.04},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.15},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.01},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.65},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.09},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.21},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.24},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":-0.49},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-1.04},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.13},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.04},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":-1.42},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.13},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-1.13},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.09},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.01},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":-0.03},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.29},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.35},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.03},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.01},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.15},"#577":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.3},"#578":{"kind":"computed","op":"product","terms":[{"ref":"#577"},{"ref":"#194"}],"value":74970000},"#579":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":0.19},"#580":{"kind":"computed","op":"product","terms":[{"ref":"#579"},{"ref":"#195"}],"value":47519000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#580","weight":-1}],"value":27451000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#194","weight":4},{"ref":"#195","weight":-3}],"rule":"unaverage-quarter","value":249300000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"#582"}],"rule":"per-share-quarter","value":0.11011231448054552},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":0.3},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":0.33},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.33},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.15},"#583":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.82},"#584":{"kind":"computed","op":"product","terms":[{"ref":"#583"},{"ref":"#196"}],"value":203278000},"#585":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":0.8},"#586":{"kind":"computed","op":"product","terms":[{"ref":"#585"},{"ref":"#197"}],"value":198400000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#586","weight":-1}],"value":4878000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#196","weight":4},{"ref":"#197","weight":-3}],"rule":"unaverage-quarter","value":247600000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#587"},{"ref":"#588"}],"rule":"per-share-quarter","value":0.01970113085621971},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":0.82},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.23},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.26},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.22},"#589":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.76},"#590":{"kind":"computed","op":"product","terms":[{"ref":"#589"},{"ref":"#198"}],"value":186808000},"#591":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":0.71},"#592":{"kind":"computed","op":"product","terms":[{"ref":"#591"},{"ref":"#199"}],"value":175512000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#592","weight":-1}],"value":11296000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#198","weight":4},{"ref":"#199","weight":-3}],"rule":"unaverage-quarter","value":241600000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"rule":"per-share-quarter","value":0.04675496688741722},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":0.76},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.18},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.12},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.13},"#595":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.49},"#596":{"kind":"computed","op":"product","terms":[{"ref":"#595"},{"ref":"#200"}],"value":118482000},"#597":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":0.17},"#598":{"kind":"computed","op":"product","terms":[{"ref":"#597"},{"ref":"#201"}],"value":41106000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#598","weight":-1}],"value":77376000},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#200","weight":4},{"ref":"#201","weight":-3}],"rule":"unaverage-quarter","value":241800000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#599"},{"ref":"#600"}],"rule":"per-share-quarter","value":0.32},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":0.49},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.23},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.39},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.17},"#601":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.01},"#602":{"kind":"computed","op":"product","terms":[{"ref":"#601"},{"ref":"#202"}],"value":245026000},"#603":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.78},"#604":{"kind":"computed","op":"product","terms":[{"ref":"#603"},{"ref":"#203"}],"value":189150000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#604","weight":-1}],"value":55876000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#202","weight":4},{"ref":"#203","weight":-3}],"rule":"unaverage-quarter","value":242900000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#605"},{"ref":"#606"}],"rule":"per-share-quarter","value":0.2300370522848909},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":1.01},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.4},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.2},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.16},"#607":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.79},"#608":{"kind":"computed","op":"product","terms":[{"ref":"#607"},{"ref":"#204"}],"value":191496000},"#609":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.76},"#610":{"kind":"computed","op":"product","terms":[{"ref":"#609"},{"ref":"#205"}],"value":184224000},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#610","weight":-1}],"value":7272000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#204","weight":4},{"ref":"#205","weight":-3}],"rule":"unaverage-quarter","value":242400000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"#612"}],"rule":"per-share-quarter","value":0.03},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":0.79},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.23},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2012-12-31","value":143351000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2012-12-31","value":143351000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2013-03-31","value":143041000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-12-31","value":123000000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-12-31","value":123000000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2014-03-31","value":316600000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2014-06-30","value":642700000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2014-09-30","value":281700000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2014-12-31","value":397300000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2014-12-31","value":397300000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2015-03-31","value":297300000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2015-06-30","value":672200000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2015-09-30","value":682000000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-12-31","value":432200000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2015-12-31","value":432200000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2016-03-31","value":329700000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2016-06-30","value":341700000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2016-09-30","value":714100000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2016-12-31","value":422600000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2016-12-31","value":422600000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2017-03-31","value":366400000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2017-06-30","value":427100000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2017-09-30","value":390900000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":258400000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":258400000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2018-03-31","value":412600000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2018-06-30","value":442400000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2018-09-30","value":252200000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-12-31","value":233600000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-12-31","value":233600000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-03-31","value":230400000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-06-30","value":247600000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-09-30","value":200300000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-12-31","value":190100000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2019-12-31","value":190100000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-03-31","value":497400000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2020-06-30","value":237300000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2020-09-30","value":248400000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":291900000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-12-31","value":291900000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-03-31","value":317500000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-06-30","value":318400000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2021-09-30","value":279300000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-12-31","value":330100000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2021-12-31","value":330100000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2022-03-31","value":218800000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2022-06-30","value":215600000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2022-09-30","value":234000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-12-31","value":265600000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-12-31","value":265600000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2023-03-31","value":279000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-06-30","value":282400000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2023-09-30","value":329600000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2023-12-31","value":289300000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2023-12-31","value":289300000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2024-03-31","value":286300000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2024-06-30","value":309300000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2024-09-30","value":376000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2024-12-31","value":359400000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2024-12-31","value":359400000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2025-03-31","value":499200000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2025-06-30","value":529900000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2025-09-30","value":594300000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2025-12-31","value":626500000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2025-12-31","value":626500000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2026-03-31","value":177300000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":383500000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":383500000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2014-03-31","value":559418000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-06-30","value":889544000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":911704000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1576500000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1576500000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2015-03-31","value":1981300000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":2387300000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2015-09-30","value":2293100000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":2237600000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":2237600000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":2296100000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":2268300000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":2600600000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":2071200000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":2071200000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":2255500000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":2342400000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":2296600000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":2340600000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":2340600000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":2552100000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":2501800000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":2467300000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-12-31","value":2482200000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2018-12-31","value":2482200000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":1001700000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":926300000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":850300000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":833400000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":833400000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":1147800000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":839400000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":946600000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":989900000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":989900000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":1070100000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-06-30","value":1145000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":1213100000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-12-31","value":1214500000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-12-31","value":1214500000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2022-03-31","value":1216900000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2022-06-30","value":1237800000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2022-09-30","value":1178600000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":1188700000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":1188700000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2023-03-31","value":1234200000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2023-06-30","value":1256500000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-09-30","value":1299500000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-12-31","value":1197500000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2023-12-31","value":1197500000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2024-03-31","value":1235800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2024-06-30","value":1302000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":1351200000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":1270000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":1270000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2025-03-31","value":1360500000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2025-06-30","value":1454200000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2025-09-30","value":1526200000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":1582500000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":1582500000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":1458400000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2015-09-30","value":8059000000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-31","value":1233917000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2012-12-31","value":1233917000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-12-31","value":2260200000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-12-31","value":2260200000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2014-03-31","value":2425442000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2014-06-30","value":2766689000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2014-09-30","value":2729620000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2014-12-31","value":4547300000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2014-12-31","value":4547300000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2015-03-31","value":8140700000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2015-06-30","value":8546400000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-12-31","value":10190200000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-12-31","value":10190200000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2016-03-31","value":10592700000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2016-06-30","value":10672000000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2016-09-30","value":10926700000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-12-31","value":10054100000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2016-12-31","value":10054100000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2017-03-31","value":10349900000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2017-06-30","value":10386300000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2017-09-30","value":10438600000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":10252400000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":10252400000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-03-31","value":10547200000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":9978400000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":9391500000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-12-31","value":9401500000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2018-12-31","value":9401500000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-03-31","value":4572200000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-06-30","value":4440300000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2019-09-30","value":4273100000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-12-31","value":4324400000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2019-12-31","value":4324400000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-03-31","value":4563500000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2020-06-30","value":4218700000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2020-09-30","value":4326800000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":4483400000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-12-31","value":4483400000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-03-31","value":4476700000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2021-06-30","value":4643800000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2021-09-30","value":5182900000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-12-31","value":5138400000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-12-31","value":5138400000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2022-03-31","value":5128800000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2022-06-30","value":5009700000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2022-09-30","value":4869700000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-12-31","value":4903700000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-12-31","value":4903700000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2023-03-31","value":4926500000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2023-06-30","value":5061000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2023-09-30","value":4968800000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-12-31","value":4974100000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2023-12-31","value":4974100000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2024-03-31","value":4912200000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2024-06-30","value":4982400000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2024-09-30","value":5098200000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2024-12-31","value":4873900000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2024-12-31","value":4873900000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2025-03-31","value":4794600000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2025-06-30","value":5002600000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2025-09-30","value":5045100000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-12-31","value":5101400000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-12-31","value":5101400000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2026-03-31","value":5737800000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":119700000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":119700000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2014-03-31","value":107375000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-06-30","value":115325000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":141310000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":240700000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":240700000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2015-03-31","value":998400000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":858000000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2015-09-30","value":966100000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":1062400000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":1062400000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":1175600000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":1136000000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":1568200000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":1082700000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2016-12-31","value":1082700000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":1200900000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":1204900000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":1120400000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":1091700000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":1091700000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":1235300000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":1185600000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":1126600000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-12-31","value":1142500000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2018-12-31","value":1142500000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-03-31","value":456100000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-06-30","value":338000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2019-09-30","value":289800000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":293800000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":293800000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-03-31","value":603100000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2020-06-30","value":245700000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2020-09-30","value":302400000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":314300000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-12-31","value":314300000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":320000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-06-30","value":355500000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2021-09-30","value":421300000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-12-31","value":415200000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-12-31","value":415200000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2022-03-31","value":399700000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2022-06-30","value":395000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2022-09-30","value":354000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":344400000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":344400000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2023-03-31","value":342600000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2023-06-30","value":378100000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2023-09-30","value":376700000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-12-31","value":369400000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2023-12-31","value":369400000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2024-03-31","value":340900000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2024-06-30","value":372200000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":384000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":379700000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2024-12-31","value":379700000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2025-03-31","value":344600000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2025-06-30","value":354900000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2025-09-30","value":376700000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":429900000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-12-31","value":429900000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2026-03-31","value":543600000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-12-31","value":1124100000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-12-31","value":1124100000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2014-03-31","value":1122144000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2014-06-30","value":1140488000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2014-09-30","value":1150038000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-12-31","value":1994700000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-12-31","value":1994700000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2015-03-31","value":5295300000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2015-06-30","value":5152000000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2015-09-30","value":5162600000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-12-31","value":7271000000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-12-31","value":7271000000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2016-03-31","value":7496700000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2016-06-30","value":7458200000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-09-30","value":7866400000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-12-31","value":7164300000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2016-12-31","value":7164300000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2017-03-31","value":7300000000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2017-06-30","value":7434000000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2017-09-30","value":7419700000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2017-12-31","value":7392400000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2017-12-31","value":7392400000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-03-31","value":7580200000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-06-30","value":7374000000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-09-30","value":7280200000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2018-12-31","value":7220400000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2018-12-31","value":7220400000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2019-03-31","value":2317000000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-06-30","value":2209100000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2019-09-30","value":2152600000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2019-12-31","value":2105100000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2019-12-31","value":2105100000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2020-03-31","value":2422100000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2020-06-30","value":2063600000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2020-09-30","value":2083800000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":2165300000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-12-31","value":2165300000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-03-31","value":2128900000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-06-30","value":2175500000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2021-09-30","value":2667800000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2021-12-31","value":2637600000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2021-12-31","value":2637600000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2022-03-31","value":2615300000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2022-06-30","value":2594500000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2022-09-30","value":2565000000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2554600000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2554600000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2023-03-31","value":2555200000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2023-06-30","value":2741300000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2023-09-30","value":2722600000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2023-12-31","value":2629800000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2023-12-31","value":2629800000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2024-03-31","value":2572900000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2024-06-30","value":2593700000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2024-09-30","value":2643500000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2024-12-31","value":2475500000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2024-12-31","value":2475500000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2025-03-31","value":2259600000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2025-06-30","value":2361300000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2025-09-30","value":2376400000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-12-31","value":2412000000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-12-31","value":2412000000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2026-03-31","value":2988000000},"#613":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2013-12-31","value":744300000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":8000000},"#615":{"kind":"filed","concept":"ShortTermBorrowings","filing":45,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"},{"ref":"#615"}],"rule":"component-sum","value":752300000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"},{"ref":"#615"}],"rule":"component-sum","value":752300000},"#616":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2014-03-31","value":742327000},"#617":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2014-03-31","value":7911000},"#618":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2014-03-31","value":0},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":750238000},"#619":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2014-06-30","value":740497000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2014-06-30","value":7953000},"#621":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2014-06-30","value":0},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"},{"ref":"#621"}],"rule":"component-sum","value":748450000},"#622":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2014-09-30","value":738474000},"#623":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2014-09-30","value":7904000},"#624":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2014-09-30","value":0},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":746378000},"#625":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2014-12-31","value":1392400000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2014-12-31","value":13200000},"#627":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2014-12-31","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":1405600000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"},{"ref":"#627"}],"rule":"component-sum","value":1405600000},"#628":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2015-03-31","value":3424400000},"#629":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2015-03-31","value":20800000},"#630":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2015-03-31","value":173300000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629"},{"ref":"#630"}],"rule":"component-sum","value":3618500000},"#631":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2015-06-30","value":3401600000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2015-06-30","value":16800000},"#633":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2015-06-30","value":22400000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"},{"ref":"#633"}],"rule":"component-sum","value":3440800000},"#634":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2015-09-30","value":3401400000},"#635":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2015-09-30","value":16100000},"#636":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2015-09-30","value":20000000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":3437500000},"#637":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2015-12-31","value":5173600000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-12-31","value":54700000},"#639":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2015-12-31","value":16700000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"},{"ref":"#639"}],"rule":"component-sum","value":5245000000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"},{"ref":"#639"}],"rule":"component-sum","value":5245000000},"#640":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2016-03-31","value":5218400000},"#641":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2016-03-31","value":188900000},"#642":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2016-03-31","value":149200000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":5556500000},"#643":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2016-06-30","value":5187200000},"#644":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2016-06-30","value":161500000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":5348700000},"#645":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2016-09-30","value":5196900000},"#646":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2016-09-30","value":81400000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":5278300000},"#647":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2016-12-31","value":5122900000},"#648":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2016-12-31","value":116100000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":5239000000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":5239000000},"#649":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2017-03-31","value":5141800000},"#650":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2017-03-31","value":207700000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":5349500000},"#651":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2017-06-30","value":5271100000},"#652":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2017-06-30","value":188800000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":5459900000},"#653":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2017-09-30","value":5332700000},"#654":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2017-09-30","value":90000000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":5422700000},"#655":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2017-12-31","value":5437100000},"#656":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2017-12-31","value":10100000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":5447200000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":5447200000},"#657":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2018-03-31","value":5495200000},"#658":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":116300000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":5611500000},"#659":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2018-06-30","value":5402000000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":138800000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":5540800000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":74600000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-7100000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":41.502049944092434},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.908684308609764},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.5721207603429},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.1495386573337574},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1223600000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":71600000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-8800000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":40.65802932151381},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.1036481418343},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.8254347084896},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":3.220815752461322},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1194800000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":81300000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-10400000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":39.67867575462512},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":11.116520610191497},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.8422590068159685},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.8794208402563495},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1631000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":102700000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-18600000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":36.605348585561906},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.352295563456485},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":0.6801669500695625},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.92509633911368},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1576800000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":115600000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-11100000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":35.87712206952304},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.80517380759903},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.601455133387228},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":3.3293785310734463},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1664700000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":85500000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-15000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":37.99233182293482},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.474032764029278},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":2.213314743813175},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":3.4515098722415796},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1629700000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":74000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-13400000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":40.363757717336895},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-0.15017520440513932},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-5.306190555648256},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.4496947172816563},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1709700000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":95400000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-16400000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":38.41995116846878},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":9.679107080572026},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.446110917335194},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.241743367623173},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1643200000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":280900000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-52700000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":39.3665352305846},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.440425167152409},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.0617178124464255},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.241743367623173},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1643200000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":85900000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-12600000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":41.47286821705426},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.728682170542637},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.248062015503876},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":3.51875},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1550200000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":116400000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-22300000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":41.01249599487344},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":11.99935917975008},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":8.763216917654598},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":3.344745851988412},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1464600000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":293600000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-68400000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":42.154747852985466},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.997313687980789},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.939354471081444},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":3.344745851988412},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1464600000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":83600000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-16500000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":42.21917390641671},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.363511659807957},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.989940557841793},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":4.051499867268383},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1030900000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":74100000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-17000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":40.90505767524401},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.30760130139012},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.9020999704229519},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":3.6810886252616886},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":999400000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":227600000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-62200000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":41.96064597052367},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":13.413295703982438},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.4788334901222955},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":3.6810886252616886},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":999400000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":21785000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":152356000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-1331000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":51.234269650583094},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":16.348582346869303},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.37195001427536},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":33363000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":19100000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":179700000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2000000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":45.83560152422428},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":2.1774632553075666},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-4.028307022318998},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":5.2099464493597205},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":433638000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":4000000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":25500000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":183500000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-2600000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":51.1369645690111},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":2.9613960867266},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-0.21152829190904282},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":7.713366572729243},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":105750000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":5300000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":27600000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":173500000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-2700000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":52.4390243902439},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.839430894308943},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.046747967479675},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":6.451801004882881},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":464678000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":20400000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":7500000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":297000000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-11200000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":41.118421052631575},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-8.552631578947368},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-12.426900584795321},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":6.54964686331533},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1008300000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":79700000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":833700000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-18500000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":47.03510436432637},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.1266603415559773},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-3.5460151802656545},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":6.54964686331533},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1008300000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-18000000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":532600000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-20800000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":38.7247569184742},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":0.4113687359760658},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-4.992520568436799},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.9844751602564104},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":3321200000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":38800000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":89000000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":631100000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-8500000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":39.78669826692342},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.51755295511776},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-1.8071396830099247},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.7824009324009324},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":2768600000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":43200000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":28000000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":566000000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-2800000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":40.632847815168255},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":5.240247781684245},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-23.455549974886992},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.3735638132698478},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":2755500000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-49900000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":174000000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":741000000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-15800000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":37.205822337097},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-0.8026118895388382},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-17.63025438715821},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.1061746987951806},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":4812800000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":273000000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":2470700000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-47900000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":39.01585178775125},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.816347401958856},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-12.138614640286354},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.1061746987951806},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":4812800000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-222000000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":771700000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-11600000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":43.21437242049041},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":6.324350570526827},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-16.36319495023064},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.9531303164341614},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":5226800000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":86100000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":826700000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-11000000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":41.29774305555556},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":10.297309027777777},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.9548611111111112},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.9967429577464788},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":5007000000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":79100000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":810600000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-10200000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":42.12240314430096},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.97248736664795},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.0628860190904},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.6583343961229435},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":4564200000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":209000000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1087600000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":200000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":41.68421052631579},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-14.484210526315788},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-0.2},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.912995289553893},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":4816400000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":152200000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-32600000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":43.912773289644655},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.050562115134738},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-4.163606575899666},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.912995289553893},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":4816400000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-134300000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":347700000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-14900000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":44.01699843435473},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":22.23216282710803},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-13.911876537687318},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.8781747023066033},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":4983100000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":95300000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-13800000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":42.52649794505732},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.576032879082845},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-15.98529093662124},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.9440617478628932},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":5032800000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":98000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":4200000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":43.320848938826465},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.818560133166875},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-7.677902621722846},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.049803641556587},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":5031800000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":92300000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-6300000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":43.43020875972166},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":10.76545231273025},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-3.8477282030290625},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.143995603187689},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":5188800000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":151300000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-30800000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":43.31949323964655},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":10.656872138826785},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-15.767060577025443},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.143995603187689},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":5188800000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-165900000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-4800000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":42.86294416243655},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":11.959390862944161},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-1.8071065989847714},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.065975876305351},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":5198900000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":63200000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-6200000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":42.803030303030305},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":11.802232854864434},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-9.888357256778308},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.1101551956815117},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":5098400000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":247200000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-28800000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":42.40168312024599},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":12.55327183470896},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.08372444300588},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.1495386573337574},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1223600000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":24100000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-8500000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":43.810216324304676},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":18.160334484639158},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":14.960916197055079},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":3.3440625},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1196900000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":279700000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-46300000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":40.03666972247687},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":12.49687473956163},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.48820735061255},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.92509633911368},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1576800000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-15100000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-9500000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":38.66509850044105},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":14.039988238753306},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":8.291678917965305},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":3.0445334000500375},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1687000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":248100000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-47800000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":37.36957715540912},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.759865066290107},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.3429042127559425},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":3.4515098722415796},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1629700000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":44400000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-9100000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":39.65877437325906},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.559888579387186},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.468662952646239},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":3.6024518388791593},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1614600000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":39200000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-19000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":42.608695652173914},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":13.530434782608697},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.73913043478261},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":3.6251100029334116},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1644100000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":15000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-11000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":42.193026781202626},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":13.03688731682668},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.506653191847732},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":3.9480557167730703},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1124600000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-91700000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-25100000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":38.416666666666664},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":13.261904761904761},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.654761904761905},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.6828550404709346},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1979300000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-22300000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-8600000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":42.90685772773797},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":12.200614124872057},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.8802456499488229},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":2.1900408308183916},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":5147400000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":16800000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-8800000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":42.26588628762542},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.79933110367893},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-2.968227424749164},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.1726039387308536},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":5142400000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-29200000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-28400000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":42.712901580826106},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.672106068332484},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-16.54258031616522},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.1726039387308536},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":5142400000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-38700000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-6700000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":43.127446715963465},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":9.808612440191387},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.7612005219660721},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.196228897171673},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1414100000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":32600000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-4700000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":42.259689073790234},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":12.152397635209109},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.218743157433764},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.740532544378698},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1325500000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":80000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-6800000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":44.26511727996557},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.396384764364106},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-1.2911555842479019},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.9340924775707387},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1321700000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":67300000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-11500000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":42.07169562348801},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":17.945898394545853},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":16.36243677149769},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.836623553437713},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1330900000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":141200000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-29700000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":42.93806852225067},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.568277139277738},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":5.060188463423933},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.836623553437713},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1330900000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":50700000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-10500000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":43.59257622624834},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.063632346442775},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.9001325673884226},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.9031669706516332},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1342500000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":59000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-4500000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":41.98966408268734},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":10.20671834625323},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.31007751937984496},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.416361416361416},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1281500000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":62900000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-6700000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":42.617801047120416},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":12.272251308900524},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.539267015706806},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.130291005291005},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1269000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-12200000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":36.90353080218644},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":13.369773969567145},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":9.632146550450583},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":3.1336708860759495},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1687800000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-13800000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":38.986521071489506},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.974577717113121},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.101518512199283},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.323194921978313},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1758500000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-14500000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":43.61024971437898},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.700995593275666},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":15.211359556063325},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":3.4981192907039227},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1619000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-17700000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":42.61036468330134},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":15.083173384516954},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.5815738963531665},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":4.097492251338405},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1094600000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":672825000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":7.677013281227488},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":569000000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":22.182713347921226},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.3320568927789935},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":571642000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":50.81319213440566},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-3.081708703524359},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":52.523708692214214},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":7.693450722537984},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":3.203842940685046},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":629300000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":50.644032462214284},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-15.890104981014073},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":3.203842940685046},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":629300000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":48.6680007675649},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":3.040105266043477},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":571642000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":47.37286972748977},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":2.682290952001976},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":48.48955172580463},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":13.712453612455224},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":49.70763799209653},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.54905862204659},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":13.902348117778606},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":12.205932492328673},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":13.193768257059396},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.875714948214561},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":18.690379951495554},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":14.90066225165563},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.347739028867013},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.637600279037322},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.039259386250643},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.317829457364342},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.647869272669016},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":11.950018315763767},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.74196006706295},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":10.95829636202307},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.92129194104735},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":11.961105132541233},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.39738704409363},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":13.48492860920148},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":14.02439024390244},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.7412280701754383},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":9.452087286527515},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.3657442034405385},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":13.183232113760923},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.687761593838942},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":23.67024894572167},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":10.73830783149117},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-26.9482884195193},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.342447916666668},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.88265019651881},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":22},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.598384272075025},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-30.038022813688215},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":20.614319705818733},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":20.39117769454848},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.890708145722474},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.053869903119343},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-33.68527918781726},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.599681020733652},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":13.335491179802558},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.381021632430468},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.65513792816068},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-2.219935313143193},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.73170157684161},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.729805013927576},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":6.817391304347827},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.526528549772612},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-10.916666666666666},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-4.564994882292733},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.511705685618729},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-1.489036206017338},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-8.41670291431057},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.138165097438143},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.215407789972026},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.800967670991863},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.69105071082303},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":11.201944321696862},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":15.245478036175712},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":13.172774869109949},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":43250000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":20900000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":26700000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":39300000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":86700000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":109300000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":12100000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3833600000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#661"}],"scale":100,"value":39.53203255425709},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":3981500000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#662"}],"scale":100,"value":38.005776717317595},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":4425400000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#663"}],"scale":100,"value":43.16671939259728},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":4407700000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#664"}],"scale":100,"value":43.26292624271162},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4203400000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#665"}],"scale":100,"value":45.17057620021887},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":4244400000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#666"}],"scale":100,"value":44.654132504005275},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":4285500000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#667"}],"scale":100,"value":47.58604596896511},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4276800000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#668"}],"scale":100,"value":45.18565282454171},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4276800000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#669"}],"scale":100,"value":45.18565282454171},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4380900000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#670"}],"scale":100,"value":43.968134401606974},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4222400000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#671"}],"scale":100,"value":43.19818112921561},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4222400000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#672"}],"scale":100,"value":43.19818112921561},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":4293900000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#673"}],"scale":100,"value":37.849041663755564},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":4315300000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#674"}],"scale":100,"value":37.67756587027553},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":4315300000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#675"}],"scale":100,"value":37.67756587027553},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":2053538000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#676"}],"scale":100,"value":36.53392340438794},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":2374750000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#677"}],"scale":100,"value":31.517001789662068},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":2325978000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#678"}],"scale":100,"value":32.08878157918949},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3958200000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#679"}],"scale":100,"value":35.511090899904},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3958200000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#680"}],"scale":100,"value":35.511090899904},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":5818000000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#681"}],"scale":100,"value":62.19491234101066},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":6189300000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#682"}],"scale":100,"value":55.59271646228168},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":5687900000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#683"}],"scale":100,"value":60.43531004412876},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":7518300000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#684"}],"scale":100,"value":69.76311134165968},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":7518300000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#685"}],"scale":100,"value":69.76311134165968},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":8006600000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#686"}],"scale":100,"value":69.39899582844153},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":7916600000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#687"}],"scale":100,"value":67.56309526817068},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":8338600000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#688"}],"scale":100,"value":63.29959465617729},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":8128800000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#689"}],"scale":100,"value":64.44985729751008},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":8128800000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#690"}],"scale":100,"value":64.44985729751008},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":8399400000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#691"}],"scale":100,"value":63.68907302902588},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":8412200000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#692"}],"scale":100,"value":64.90454340125056},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":8441600000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#693"}],"scale":100,"value":64.23782221379834},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":8307200000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#694"}],"scale":100,"value":65.57203389830508},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":8307200000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#695"}],"scale":100,"value":65.57203389830508},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":8578500000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#696"}],"scale":100,"value":65.41353383458647},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":8145200000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#697"}],"scale":100,"value":68.02534007759171},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3833600000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#698"}],"scale":100,"value":39.53203255425709},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":3862200000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#699"}],"scale":100,"value":39.21081249029051},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":4407700000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#700"}],"scale":100,"value":43.26292624271162},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":4419300000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#701"}],"scale":100,"value":43.124476727083476},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":4244400000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#702"}],"scale":100,"value":44.654132504005275},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":4264900000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#703"}],"scale":100,"value":44.39963422354569},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4269700000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#704"}],"scale":100,"value":45.211607372883336},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":4158800000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#705"}],"scale":100,"value":39.044916802923915},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4906400000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#706"}],"scale":100,"value":43.9548345018751},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":7510900000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#707"}],"scale":100,"value":71.89018626263164},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":7557100000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#708"}],"scale":100,"value":71.13839965065965},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":7557100000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#709"}],"scale":100,"value":71.13839965065965},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3899700000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#710"}],"scale":100,"value":42.16991050593635},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3804300000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#711"}],"scale":100,"value":41.35057697868202},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3642500000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#712"}],"scale":100,"value":41.78448867536033},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3740300000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#713"}],"scale":100,"value":40.665187284442425},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3740300000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#714"}],"scale":100,"value":40.665187284442425},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3981300000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#715"}],"scale":100,"value":46.213548338482404},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":3673900000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#716"}],"scale":100,"value":41.340265113367266},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":3760400000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#717"}],"scale":100,"value":40.35209020316988},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":4318600000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#718"}],"scale":100,"value":44.07446857777983},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":4360600000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#719"}],"scale":100,"value":46.80319222125396},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4317000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#720"}],"scale":100,"value":44.66759323604355},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4265800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#721"}],"scale":100,"value":38.0819541469361},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":987493000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#722"}],"scale":100,"value":72.40486768007469},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1867400000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#723"}],"scale":100,"value":40.28595908750134},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1867400000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#724"}],"scale":100,"value":40.28595908750134},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":987493000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#725"}],"scale":100,"value":72.40486768007469},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":75700000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":4403900000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#727"}],"scale":100,"value":1.7189309475691998},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":229300000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":4431250000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":5.174612129760225},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":229300000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":4754850000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":4.822444451454831},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":203800000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4810900000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":4.236213598287223},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":179200000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":5026300000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#735"}],"scale":100,"value":3.5652468018224144},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":187500000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":5021050000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#737"}],"scale":100,"value":3.7342786867288718},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":53700000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":4919250000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#738"},{"ref":"#739"}],"scale":100,"value":1.0916298216191493},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":118100000},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":4938900000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#740"},{"ref":"#741"}],"scale":100,"value":2.391220717163741},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":4938900000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#742"}],"scale":100,"value":2.391220717163741},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":266600000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5033500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":5.296513360484752},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":244200000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":4924000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":4.959382615759545},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":4924000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#747"}],"scale":100,"value":4.959382615759545},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":239400000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5071650000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#749"}],"scale":100,"value":4.720357280175091},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":190800000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":4987650000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#751"}],"scale":100,"value":3.8254488586809416},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":4987650000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#752"}],"scale":100,"value":3.8254488586809416},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-9429000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"totalAssets@2014Q1"}],"scale":100,"value":-0.3887538848589247},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-3974000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"totalAssets@2014Q2"}],"scale":100,"value":-0.14363739473428347},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-6571000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"totalAssets@2014Q3"}],"scale":100,"value":-0.2407294788285549},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-29900000},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3403750000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#757"}],"scale":100,"value":-0.8784428938670584},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3403750000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#758"}],"scale":100,"value":-0.8784428938670584},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-49200000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":5283071000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#760"}],"scale":100,"value":-0.9312765245820093},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-61000000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":5656544500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#762"}],"scale":100,"value":-1.0783968905397987},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-213000000},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":5394310000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"#764"}],"scale":100,"value":-3.948605104267274},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-308600000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":7368750000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#766"}],"scale":100,"value":-4.187955894826124},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":7368750000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#767"}],"scale":100,"value":-4.187955894826124},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-416700000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":9366700000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"#769"}],"scale":100,"value":-4.448738616588553},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-413300000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":9609200000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"#771"}],"scale":100,"value":-4.301086458810307},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-201400000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":9492850000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#773"}],"scale":100,"value":-2.1215967807349743},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-73700000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":10122150000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":-0.7281061829749609},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":10122150000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#776"}],"scale":100,"value":-0.7281061829749609},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-1100000},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":10471300000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"#778"}],"scale":100,"value":-0.010504903880129497},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-66200000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":10529150000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#780"}],"scale":100,"value":-0.6287307142551868},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-174900000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":10682650000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#782"}],"scale":100,"value":-1.637234206868146},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-191800000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":10153250000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":-1.8890503040898237},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":10153250000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#785"}],"scale":100,"value":-2.9172924925516464},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-138500000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":10448550000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"#787"}],"scale":100,"value":-1.325542778663068},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-114200000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":10182350000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#789"}],"scale":100,"value":-1.1215485619724326},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":4403900000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#790"}],"scale":100,"value":1.7189309475691998},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":149400000},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":4520100000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"#792"}],"scale":100,"value":3.305236609809518},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4810900000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#793"}],"scale":100,"value":4.234134985137916},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":177900000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4802750000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":3.704127843423039},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":5021050000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#796"}],"scale":100,"value":3.728303840830105},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":174000000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":5027650000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":3.460861436257496},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":131200000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":4919350000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":2.6670190167400163},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":286200000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":4853400000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":5.896897020645321},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":148700000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":5266200000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":2.8236679199422734},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-81600000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":9915050000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":-0.8229913111885466},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-77000000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":9826950000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#808"}],"scale":100,"value":-0.7835594970972682},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":9826950000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#809"}],"scale":100,"value":-3.3011259851734263},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-71600000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":7559700000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":-0.9471275315158009},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-7300000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7209350000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":-0.10125739491077558},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-9000000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":6832300000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":-0.13172723680166268},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":79600000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":6862950000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#817"}],"scale":100,"value":1.1598510844461931},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":6862950000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#818"}],"scale":100,"value":1.3536452983046647},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":91700000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":4567850000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":2.007509003141522},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":78200000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":4329500000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":1.8062131885899064},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":120200000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":4299950000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":2.7953813416435076},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":162000000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4826750000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":3.3562956440669187},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":138700000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":5035350000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":2.754525504681899},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":194500000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":5021700000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":3.8731903538642296},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":240400000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":4992500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#832"}],"scale":100,"value":4.815222834251378},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"totalAssets@FY2012"}],"scale":100,"value":3.7522783136953293},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1747058500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#833"}],"scale":100,"value":-11.115826974311393},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":13219000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1747058500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":0.7566432377622158},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":45977000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"totalAssets@2012Q4"}],"scale":100,"value":3.7261015125004358},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":2268700000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#837"}],"scale":100,"value":3.336712654824349},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":2311700000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#838"}],"scale":100,"value":9.919107150581823},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":2379050000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#839"}],"scale":100,"value":9.638301002500999},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":2409450000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#840"}],"scale":100,"value":8.458361866816078},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2409900000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#841"}],"scale":100,"value":7.43599319473837},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2424950000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#736"},{"ref":"#842"}],"scale":100,"value":7.732118188003876},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2275450000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#738"},{"ref":"#843"}],"scale":100,"value":2.359972752642334},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2346700000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#740"},{"ref":"#844"}],"scale":100,"value":5.032598968764648},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2346700000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#845"}],"scale":100,"value":5.032598968764648},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2350450000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#846"}],"scale":100,"value":11.342508881278054},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2371350000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#847"}],"scale":100,"value":10.297931557973307},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2371350000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#848"}],"scale":100,"value":10.297931557973307},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2561700000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#849"}],"scale":100,"value":9.345356599133387},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2543900000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#850"}],"scale":100,"value":7.500294822909706},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2543900000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#851"}],"scale":100,"value":7.500294822909706},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":56338000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"equity@2013Q1"}],"scale":100,"value":20.812891594751154},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":786994000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#853"}],"scale":100,"value":-1.1981031621587968},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"equity@2014Q2"}],"scale":100,"value":-0.24435835946627316},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":689800000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#854"}],"scale":100,"value":-0.9525949550594375},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1833850000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"#855"}],"scale":100,"value":-1.6304496005671127},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1833850000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#856"}],"scale":100,"value":-1.6304496005671127},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1751400000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#857"}],"scale":100,"value":-2.8091812264474134},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2187400000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#858"}],"scale":100,"value":-2.7886989119502608},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1915000000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"#859"}],"scale":100,"value":-11.122715404699738},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2412950000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"#860"}],"scale":100,"value":-12.789324271120414},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2412950000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#861"}],"scale":100,"value":-12.789324271120414},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2324800000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"#862"}],"scale":100,"value":-17.924122505161737},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2658200000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"#863"}],"scale":100,"value":-15.548115265969454},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2655350000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"#864"}],"scale":100,"value":-7.584687517653039},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":2581550000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#865"}],"scale":100,"value":-2.8548740098003136},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":2581550000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#866"}],"scale":100,"value":-2.8548740098003136},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":2750000000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"#867"}],"scale":100,"value":-0.04},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":2760100000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"#868"}],"scale":100,"value":-2.398463823774501},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":3039600000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#869"}],"scale":100,"value":-5.754046585076984},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2874900000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#870"}],"scale":100,"value":-6.671536401266131},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2874900000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#871"}],"scale":100,"value":-10.302967059723816},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":3008450000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"#872"}],"scale":100,"value":-4.603699579517692},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":2778350000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"#873"}],"scale":100,"value":-4.110353267226951},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":2268700000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#874"}],"scale":100,"value":3.336712654824349},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":2244600000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"#875"}],"scale":100,"value":6.655974338412189},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":2409450000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#876"}],"scale":100,"value":8.454211542053166},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":2430650000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#877"}],"scale":100,"value":7.319029889124308},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2424950000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#878"}],"scale":100,"value":7.71974679890307},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2442400000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#879"}],"scale":100,"value":7.124140189977071},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2355300000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#880"}],"scale":100,"value":5.570415658302552},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2437150000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#881"}],"scale":100,"value":11.74322466815748},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2642400000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#882"}],"scale":100,"value":5.6274598849530735},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":2565100000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#883"}],"scale":100,"value":-3.1811625277766953},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":2520550000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#807"},{"ref":"#884"}],"scale":100,"value":-3.0548888139493364},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":2520550000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#885"}],"scale":100,"value":-12.870206899287853},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":2611100000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#886"}],"scale":100,"value":-2.7421393282524607},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":2417800000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#887"}],"scale":100,"value":-0.3019273719910663},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":2115900000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#888"}],"scale":100,"value":-0.4253509145044662},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":2200200000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#816"},{"ref":"#889"}],"scale":100,"value":3.6178529224615943},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":2200200000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#890"}],"scale":100,"value":4.222343423325152},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":2198300000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#891"}],"scale":100,"value":4.171405176727471},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":2193150000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#892"}],"scale":100,"value":3.5656475845245423},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":2181750000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#893"}],"scale":100,"value":5.509338833505214},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2441750000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#894"}],"scale":100,"value":6.634585850312276},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2367450000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#895"}],"scale":100,"value":5.858624258168072},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2354200000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#896"}],"scale":100,"value":8.26182992099227},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2515000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#897"}],"scale":100,"value":9.558648111332008},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":257150000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#898"}],"scale":100,"value":18.00505541512736},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":29435000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"equity@2013Q3"}],"scale":100,"value":-14.7175},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":693800000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#900"}],"scale":100,"value":-27.990775439607958},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":693800000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#901"}],"scale":100,"value":1.9053041222254252},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":257150000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#902"}],"scale":100,"value":17.879447793116857},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-772200000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-30.374070723360735},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-376700000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-45.72711823258072},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-459300000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-49.837239583333336},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":-409900000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":-46.03032004491858},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":-461400000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":-48.568421052631585},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":108500000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":6.129597197898429},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":45400000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":10.154327890852155},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":39300000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":8.500973393900058},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":7900000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":1.6437786100707452},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-10200000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-2.0875972165370404},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":82400000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":4.38624507612051},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-32700000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-6.639593908629438},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":-44900000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":-8.951355661881976},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-23800000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-4.872057318321388},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":-23700000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":-4.954013377926425},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-125100000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-6.379398266190717},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-7200000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-1.565898216615924},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-69700000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-15.261659732866217},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":12800000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":2.754465246395532},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":81900000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":18.011875962172862},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":17800000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":0.9695517185031921},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":97500000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":21.542200618647822},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":199600000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":51.57622739018088},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":138700000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":29.04712041884816},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":110300000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":20.555348490495717},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":546100000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":29.459998921076757},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":130100000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":23.650245409925464},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":90300000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":15.393794749403344},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":2300000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":0.37325543654658233},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-73100000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-11.300046375019324},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":149600000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":6.233852821068431},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-105800000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-15.554248750367538},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-90800000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-13.414093662283943},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-19200000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-3.104284559417947},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":-400000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":-0.06971070059254014},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-216200000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-8.480426767082449},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":600000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":0.10445682451254434},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":26600000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":4.5384746630267925},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":45700000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":7.625563157016524},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":50800000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.859434949424493},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":123700000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":5.301731527515852},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":18700000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":3.252173913043488},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":12500000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.0401501550514123},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":11100000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":1.7209302325581488},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":52000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":8.330663248958658},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":94300000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":3.8381700516911588},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":246300000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":41.4855987872663},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":2427000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":0.3330255100010504},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-63000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-0.03457833639781693},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":3789000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":2.034875914996004},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":8006000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":4.437251630853467},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-115240000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-63.18155651196579},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":1568000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":0.8609140623284217},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-892000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-0.4694934523558847},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":8367000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":4.4403050421104595},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":206445000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":307.41568014295285},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":351100000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":191.12683723462166},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":486000000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":257.00687466948705},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":400500000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":203.5060975609756},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":461500000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":168.6769005847953},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":1699100000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":201.5061669829222},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":289000000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":54.038893044128656},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":246500000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":36.513109169012004},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":293200000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":49.087560689770626},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":214900000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":29.23411780710108},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2011-12-31","value":241800000}},"quality":[{"metric":"revenue","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.5859e+9 but the year reports 1.7701e+9 (50.64% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.5977e+7 but the year reports 4.6300e+7 (0.70% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.3219e+7 but the year reports -1.9420e+8 (106.81% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2017","rule":"period-consistency","severity":"warning","message":"Quarters sum to -1.9180e+8 but the year reports -2.9620e+8 (35.25% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2018","rule":"period-consistency","severity":"warning","message":"Quarters sum to -7.7000e+7 but the year reports -3.2440e+8 (76.26% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"netIncome","periodKey":"FY2019","rule":"period-consistency","severity":"warning","message":"Quarters sum to 7.9600e+7 but the year reports 9.2900e+7 (14.32% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"operatingCashFlow","periodKey":"FY2018","rule":"period-consistency","severity":"warning","message":"Quarters sum to -7.9800e+7 but the year reports -8.0000e+5 (99.00% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2013Q4","rule":"accounting-identity","severity":"warning","message":"Assets 2.2602e+9 ≠ liabilities + mezzanine + equity 2.2392e+9 (0.93% apart)."},{"metric":"totalAssets","periodKey":"FY2013","rule":"accounting-identity","severity":"warning","message":"Assets 2.2602e+9 ≠ liabilities + mezzanine + equity 2.2392e+9 (0.93% apart)."},{"metric":"grossProfit","periodKey":"2017Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9680e+8 ≠ revenue − cost -3.6300e+7 (118.45% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2017Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.9660e+8 ≠ revenue − cost -7.8900e+7 (140.13% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2013Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.426e+6 against net income 1.450e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.903e+8 against net income -3.400e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2014","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -2.625e+8 against net income -2.990e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2016Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -3.968e+7 against net income 7.180e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2016","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.770e+8 against net income -7.370e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2017Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -2.561e+7 against net income -6.220e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2017Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.406e+8 against net income -1.880e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2018Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.743e+7 against net income -8.900e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2018Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 1.153e+7 against net income -4.960e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2018Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.092e+8 against net income -4.300e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2018Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.751e+7 against net income -1.420e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2019Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.414e+7 against net income -3.500e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2019Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.596e+6 against net income 1.470e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2020Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 2.490e+6 against net income 1.200e+6 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"revenue","periodKey":"FY2015","rule":"continuity","severity":"info","message":"Revenue moved 202% year over year — verify against the filing."},{"metric":"capex","periodKey":"2016Q4","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -2.0000e+5, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"capex","periodKey":"2017Q3","rule":"impossible-sign","severity":"error","message":"Capital expenditures reports -4.2000e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2016Q4","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -9.9200e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"depreciationAndAmortization","periodKey":"2017Q3","rule":"impossible-sign","severity":"error","message":"Depreciation & amortization reports -5.6400e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"operatingExpenses","periodKey":"2016Q4","rule":"impossible-sign","severity":"error","message":"Operating expenses reports -1.9690e+8, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}