{"schemaVersion":2,"ticker":"ETSY","company":{"ticker":"ETSY","name":"ETSY INC","exchange":"NYSE","cik":1370637,"sic":"7389","sicDescription":"Services-Business Services, NEC","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:38.999Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[125022000,195591000,273499000,364967000,441231000,603693000,818379000,1725625000,2329114000,2566111000,2748377000,2808332000,2883501000],"capex":[17072000,9584000,20835000,47750000,13156000,56050000,17241000,7990000,30107000,37199000,39920000,43498000,54664000],"sharesOutstanding":[33082948,44180393,112563354,115973039,121769238,119771702,118342772,125835931,127022118,125054278,119069000,108540000,97031000],"totalCosts":[124289000,201842000,275383000,347390000,429335000,528907000,729618000,1301616000,1863382000,3224671000,2468536000,2428124000,2617291000],"costOfRevenue":[47779000,73633000,96979000,123328000,150986000,190762000,271036000,464745000,654512000,744592000,828675000,774554000,817800000],"grossProfit":[77243000,121958000,176520000,241639000,290245000,412931000,547343000,1260880000,1674602000,1821519000,1919702000,2033778000,2065701000],"operatingExpenses":[76510000,128209000,178404000,224062000,278349000,338145000,458582000,836871000,1208870000,2480079000,1639861000,1653570000,1799491000],"pretaxIncome":[58000,-10260000,-27994000,-2876000,32265000,55078000,80646000,365709000,471654000,-661978000,292820000,410775000,246665000],"netIncome":[-796000,-15243000,-54063000,-29901000,81800000,77491000,95894000,349246000,493507000,-694288000,307568000,303281000,162982000],"dilutedEps":[-0.02,-0.38,-0.59,-0.26,0.68,0.61,0.76,2.69,3.4,-5.48,2.24,2.35,1.39],"cash":[36795000,69659000,271244000,181592000,315442000,366985000,443293000,1244099000,780196000,921278000,914323000,811178000,1355428000],"currentAssets":[null,127061000,359054000,371032000,439264000,680289000,921038000,1894781000,1341501000,1513743000,1570446000,1327691000,1960983000],"totalAssets":[null,246203000,553061000,581193000,605583000,901851000,1542352000,2404489000,3831809000,2634961000,2685400000,2417782000,2827254000],"currentLiabilities":[null,41453000,80122000,84008000,102477000,112062000,188528000,454664000,615588000,631755000,710781000,665113000,1363619000],"totalLiabilities":[null,98903000,222563000,236436000,208689000,500953000,1135718000,1662065000,3203190000,3182235000,3229115000,3176648000,3925349000],"totalDebt":[null,null,null,null,0,276486000,785126000,1062299000,2275418000,2279640000,2283817000,2288083000,2982238000],"equity":[4003000,67088000,330498000,344757000,396894000,400898000,406634000,742424000,628619000,-547274000,-543715000,-758866000,-1098095000],"temporaryEquity":[null,80212000,0,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[16542000,12087000,33155000,47964000,69101000,198925000,206920000,678956000,651551000,683612000,705513000,752469000,693414000],"operatingIncome":[733000,-6251000,-1884000,17577000,11896000,74786000,88761000,424009000,465732000,-658560000,279841000,380208000,266210000],"interestExpense":[null,null,null,7204000,11130000,22178000,24320000,42025000,9885000,14168000,14042000,13806000,18509000],"depreciationAndAmortization":[12380000,17223000,18550000,22525000,27197000,26742000,48031000,58189000,74267000,96702000,91323000,108074000,101845000],"dilutedShares":[32667242,40246663,91122291,113562738,122267673,127084785,125720073,136414592,146683324,126779000,140145000,131721000,124114000],"freeCashFlow":[-530000,2503000,12320000,214000,55945000,142875000,189679000,670966000,621444000,646413000,665593000,708971000,638750000],"capexOutflow":[-17072000,-9584000,-20835000,-47750000,-13156000,-56050000,-17241000,-7990000,-30107000,-37199000,-39920000,-43498000,-54664000],"grossMargin":[61.78352609940651,62.35358477639564,64.54136943827949,66.2084517230325,65.78073616767635,68.40082624777826,66.88135937016956,73.06801883375589,71.89867048156509,70.98364022444859,69.84856880988308,72.41942904186543,71.63864344073403],"operatingMargin":[0.58629681176113,-3.1959548240972233,-0.6888507819041386,4.81605186222316,2.696093429518778,12.388084672176088,10.845952792043784,24.571329228540385,19.996101521866255,-25.663737850778862,10.182045621834268,13.538570226027408,9.232179909075807],"netMargin":[-0.6366879429220458,-7.793303372854579,-19.767165510660003,-8.192795513018986,18.539041907753536,12.836160101243513,11.717553847300579,20.238812024628757,21.188615069936464,-27.05603927499629,11.190895572186784,10.799328569414158,5.652226234705658],"currentRatio":[null,3.0651822546015968,4.481340955043558,4.4166269879059135,4.2864642797896115,6.07064839106923,4.885417550708648,4.167431333908117,2.179218893155812,2.396091839399767,2.2094653627488636,1.9961886175732544,1.438072511456646],"ebit":[null,null,null,4328000,43395000,77256000,104966000,407734000,481539000,-647810000,306862000,424581000,265174000],"netDebt":[null,null,null,null,-315442000,-90499000,341833000,-181800000,1495222000,1358362000,1369494000,1476905000,1626810000],"fcfMargin":[-0.42392538913151284,1.279711234156991,4.50458685406528,0.058635438272501346,12.679299505247817,23.666830657304292,23.177403134733417,38.882491850778706,26.68156217342732,25.19037563067225,24.217674649438557,25.245270146122323,22.151891051884498],"ebitda":[null,null,null,26853000,70592000,103998000,152997000,465923000,555806000,-551108000,398185000,532655000,367019000],"debtToCapital":[null,null,null,null,0,40.816730244588,65.87953950459824,58.862163334761064,78.35361601797773,131.59113028078363,131.24615683448442,149.62448102525673,158.2808735854975],"returnOnAssets":[null,-6.191232438272483,-13.528195940265045,-5.27236403838999,13.785246752546396,10.281179806213737,7.846647762072136,17.697495288003747,15.82692167693077,-21.472481625293614,11.561922207910328,11.885956644305455,6.214714255536092],"returnOnEquity":[-47.50820650552074,-42.883065366924086,-27.195625600499014,-8.856209876268965,22.058892929423678,19.426366772291527,23.749894741013357,60.788228270461545,71.99001052483402,-1707.0207142418094,-56.383336587261645,-46.566163639727584,-17.553626597435272],"revenueGrowth":[null,56.44526563324854,39.83209861394441,33.44363233503596,20.8961358150189,36.82016902710825,35.562115181060584,110.85890522606272,34.97219847881203,10.175414342106048,7.102810439610763,2.181469281688786,2.676642220364256]}},"quarterly":{"keys":["2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[40536000,42509000,47634000,64912000,58543000,61365000,65696000,87895000,81847000,85349000,87562000,110209000,96891000,101692000,106380000,136268000,120912000,132387000,150366000,200028000,169339000,181095000,197947000,269998000,228055000,428737000,451478000,617355000,550646000,528900000,532429000,717139000,579266000,585135000,594469000,807241000,640877000,628876000,636302000,842322000,645954000,647806000,662410000,852162000,612204000,629131000,678026000,881636000,631277000,668313000],"capex":[2806000,2022000,2072000,2684000,4280000,5387000,7186000,3982000,13038000,18851000,10705000,5156000,6656000,3541000,1717000,1242000,3289000,5161000,5666000,6611000,4073000,4343000,5613000,3212000,1828000,424000,1821000,3917000,3752000,5249000,8258000,10986000,9217000,7983000,8063000,5536000,8206000,8249000,10891000,12562000,9713000,10288000,13033000,10464000,12198000,16221000,17009000,9236000,9862000,7771000],"sharesOutstanding":[null,null,null,44180393,44834221,111892093,111992315,112563354,113011624,113672931,115340742,115973039,116268470,117849400,121067352,121769238,119954600,119545384,120244674,119771702,119933386,120335524,118449657,118342772,118376782,119140637,118342772,125835931,125835931,125835931,126503754,127022118,126969418,126741612,125661777,125054278,122953145,123249136,119662608,119069000,117064000,115315000,112848000,108540000,105126000,99608000,98528000,97031000,94887000,92370000],"totalCosts":[40117000,46303000,50686000,64736000,63385000,65156000,67363000,79479000,75064000,80680000,84889000,106757000,98992000,113410000,98955000,117978000,107114000,119625000,131629000,170539000,137696000,163247000,183715000,244960000,202690000,309597000,333309000,456020000,400009000,439795000,448688000,574890000,494951000,512574000,1549249000,667897000,562678000,631248000,547746000,726864000,577864000,577637000,575593000,697030000,616077000,535031000,595315000,752239000,511431000,543045000],"costOfRevenue":[15394000,17345000,18115000,22779000,20709000,21909000,24165000,30196000,27911000,29098000,29314000,37005000,34659000,35724000,36383000,44220000,41295000,45409000,46947000,57111000,52658000,58605000,68949000,90824000,82416000,111381000,120168000,150780000,142917000,148969000,153660000,208966000,172995000,171421000,174401000,225775000,195453000,188638000,188827000,255757000,187133000,184090000,185640000,217691000,167801000,168623000,194645000,237546000,175679000,184268000],"grossProfit":[25142000,25164000,29519000,42133000,37834000,39456000,41531000,57699000,53936000,56251000,58248000,73204000,62232000,65968000,69997000,92048000,79617000,86978000,103419000,142917000,116681000,122490000,128998000,179174000,145639000,317356000,331310000,466575000,407729000,379931000,378769000,508173000,406271000,413714000,420068000,581466000,445424000,440238000,447475000,586565000,458821000,463716000,476770000,634471000,444403000,460508000,483381000,644090000,455598000,484045000],"operatingExpenses":[24723000,28958000,32571000,41957000,42676000,43247000,43198000,49283000,47153000,51582000,55575000,69752000,64333000,77686000,62572000,73758000,65819000,74216000,84682000,113428000,85038000,104642000,114766000,154136000,120274000,198216000,213141000,305240000,257092000,290826000,295028000,365924000,321956000,341153000,1374848000,442122000,367225000,442610000,358919000,471107000,390731000,393547000,389953000,479339000,448276000,366408000,400670000,514693000,335752000,358777000],"pretaxIncome":[-250000,-3559000,-4196000,-2255000,-25861000,-1445000,-2796000,2108000,14806000,-3050000,1964000,-16596000,-1473000,2232000,13240000,18266000,12981000,4625000,14596000,22876000,31437000,16369000,10089000,22751000,9693000,112316000,90393000,153307000,157728000,85754000,83799000,144373000,85987000,73162000,-949017000,127890000,81271000,5414000,96967000,109168000,79655000,78977000,73810000,178333000,-14587000,68905000,92085000,136753000,129260000,134971000],"netIncome":[-463000,-3151000,-6271000,-5358000,-36586000,-6354000,-6891000,-4232000,1192000,-7311000,-2399000,-21383000,-421000,11669000,25802000,44750000,12967000,3379000,19894000,41251000,31579000,18223000,14801000,31291000,12522000,96425000,91761000,148538000,143766000,98254000,89930000,161557000,86109000,73123000,-963068000,109548000,74537000,61915000,87850000,83266000,63004000,53005000,57366000,129906000,-52096000,28840000,75503000,110735000,69680000,-46650000],"dilutedEps":[-0.01,-0.08,-0.15,-0.12679959009502773,-0.84,-0.07,-0.06,-0.03652225695244891,0.01,-0.06,-0.02,-0.17767784423831143,0,0.1,0.21,0.36410859779021393,0.1,0.03,0.15,0.3169450063046336,0.24,0.14,0.12,0.25146039839243456,0.1,0.75,0.7,1.0755500887497538,1,0.68,0.62,1.09452483675551,0.6,0.51,-7.62,0.8645512733011181,0.53,0.45,0.64,0.6215733181996772,0.48,0.41,0.45,1.0284853688370343,-0.49,0.25,0.63,0.8049781707200241,0.6,-0.36],"cash":[44454000,68450000,69659000,69659000,70739000,268155000,266283000,271244000,158381000,167482000,188030000,181592000,194807000,226885000,260288000,315442000,533855000,357820000,362727000,366985000,345674000,359159000,671769000,443293000,442354000,677524000,1144974000,1244099000,1163678000,2053882000,619402000,780196000,756237000,758874000,789990000,921278000,786796000,841512000,741958000,914323000,788837000,759211000,818939000,811178000,617882000,1154952000,1248940000,1355428000,1214374000,901281000],"currentAssets":[null,null,null,127061000,142288000,343357000,349314000,359054000,340612000,346777000,353406000,371032000,355240000,376228000,400383000,439264000,704997000,666233000,707949000,680289000,724001000,743653000,945840000,921038000,906952000,1194335000,1697831000,1894781000,1893619000,2690980000,1077334000,1341501000,1295137000,1320222000,1352113000,1513743000,1344946000,1413756000,1343861000,1570446000,1404419000,1359006000,1320681000,1327691000,1109983000,1647999000,1793627000,1960983000,2112809000,1875274000],"totalAssets":[null,null,null,246203000,331362000,529128000,538621000,553061000,549176000,550956000,569201000,581193000,530739000,554317000,574062000,605583000,870165000,865310000,907368000,901851000,981168000,1021775000,1499198000,1542352000,1517642000,1762031000,2214505000,2404489000,2497411000,3290416000,3502138000,3831809000,3745175000,3607100000,2450311000,2634961000,2500541000,2568752000,2449197000,2685400000,2497671000,2448088000,2442206000,2417782000,2120802000,2557149000,2652811000,2827254000,2681053000,2439167000],"currentLiabilities":[null,null,null,41453000,46866000,52237000,69614000,80122000,77359000,74511000,77578000,84008000,81153000,88324000,94089000,102477000,106556000,113499000,128931000,112062000,148675000,166510000,154707000,188528000,158849000,279579000,340942000,454664000,427045000,407000000,471007000,615588000,483205000,449902000,497246000,631755000,499113000,503219000,548817000,710781000,565121000,564485000,552960000,665113000,519138000,486362000,565072000,1363619000,1250553000,1270311000],"totalLiabilities":[null,null,null,98903000,196248000,203367000,215827000,222563000,219645000,217935000,224745000,236436000,235691000,246038000,225847000,208689000,485678000,495219000,512749000,500953000,561155000,579474000,1109936000,1135718000,1110795000,1237856000,1547838000,1662065000,1813637000,2759663000,2968516000,3203190000,3068308000,3025805000,3056553000,3182235000,3040729000,3032927000,3071725000,3229115000,3081432000,3083084000,3066506000,3176648000,3031101000,3681719000,3765395000,3925349000,3817925000,3834245000],"totalDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,265415000,269133000,272790000,276486000,280226000,284011000,776127000,785126000,794129000,803227000,1054604000,1062299000,1302345000,2273331000,2274351000,2275418000,2276480000,2277519000,2278585000,2279640000,2280663000,2281684000,2282751000,2283817000,2284883000,2285950000,2287016000,2288083000,2289149000,2978971000,2980605000,2982238000,2983871000,2985505000],"equity":[null,null,null,67088000,54902000,325761000,322794000,330498000,329531000,333021000,344456000,344757000,295048000,308279000,348215000,396894000,384487000,370091000,394619000,400898000,420013000,442301000,389262000,406634000,406847000,524175000,666667000,742424000,683774000,530753000,533622000,628619000,676867000,581295000,-606242000,-547274000,-540188000,-464175000,-622528000,-543715000,-583761000,-634996000,-624300000,-758866000,-910299000,-1124570000,-1112584000,-1098095000,-1136872000,-1395078000],"temporaryEquity":[null,null,null,80212000,80212000,0,0,0,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,null,null,null,null,null],"operatingCashFlow":[6184000,730000,5072000,101000,8895000,4737000,5375000,14148000,2820000,16761000,10269000,18114000,3309000,12139000,16874000,36779000,26169000,40592000,30115000,102049000,31458000,49836000,47045000,78581000,29664000,220431000,185194000,243667000,148465000,121697000,90930000,290459000,59544000,125754000,206564000,291750000,55631000,136271000,218506000,295105000,69033000,151061000,217416000,314959000,49183000,108137000,218970000,317124000,80742000,40555000],"operatingIncome":[419000,-3794000,-3052000,176000,-4842000,-3791000,-1667000,8416000,6783000,4669000,2673000,3452000,-2101000,-11718000,7425000,18290000,13798000,12762000,18737000,29489000,31643000,17848000,14232000,25038000,25365000,119140000,118169000,161335000,150637000,89105000,83741000,142249000,84315000,72561000,-954780000,139344000,78199000,-2372000,88556000,115458000,68090000,70169000,86817000,155132000,-3873000,94100000,82711000,129397000,119846000,125268000],"interestExpense":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3764000,6125000,6135000,6154000,4653000,4678000,5077000,9912000,9967000,10026000,10615000,11417000,1685000,1882000,2779000,3539000,null,null,null,null,null,null,null,null,null,3461000,3442000,3422000,null,3773000,5685000,5647000,null,5630000],"depreciationAndAmortization":[3895000,4132000,4465000,4731000,4341000,4732000,4968000,4509000,4731000,5103000,5786000,6905000,6938000,6660000,7022000,6577000,6320000,6357000,6439000,7626000,10142000,9810000,12808000,15271000,15163000,14171000,15754000,13101000,13080000,12985000,23211000,24991000,24754000,25027000,24127000,22794000,23172000,22946000,22172000,23033000,26846000,27087000,27739000,26402000,17189000,14598000,45164000,24894000,15315000,15229000],"dilutedShares":[34512839,40155210,43015151,43210015,43703508,96503149,111329917,111903483,115368566,113045888,113757212,115309035,115696024,120723938,123224559,125029929,125772315,125551759,129086137,128847297,130237875,130807743,126243168,123466200,123119053,134408041,137560385,142528283,144714686,144867491,147413915,149132905,146677879,145683336,126349250,126158807,142966000,141011000,138891000,137442000,135338000,133118000,130748000,127536000,107084000,121514000,124957000,146134000,121029000,119961000],"freeCashFlow":[3378000,-1292000,3000000,-2583000,4615000,-650000,-1811000,10166000,-10218000,-2090000,-436000,12958000,-3347000,8598000,15157000,35537000,22880000,35431000,24449000,95438000,27385000,45493000,41432000,75369000,27836000,220007000,183373000,239750000,144713000,116448000,82672000,279473000,50327000,117771000,198501000,286214000,47425000,128022000,207615000,282543000,59320000,140773000,204383000,304495000,36985000,91916000,201961000,307888000,70880000,32784000],"capexOutflow":[-2806000,-2022000,-2072000,-2684000,-4280000,-5387000,-7186000,-3982000,-13038000,-18851000,-10705000,-5156000,-6656000,-3541000,-1717000,-1242000,-3289000,-5161000,-5666000,-6611000,-4073000,-4343000,-5613000,-3212000,-1828000,-424000,-1821000,-3917000,-3752000,-5249000,-8258000,-10986000,-9217000,-7983000,-8063000,-5536000,-8206000,-8249000,-10891000,-12562000,-9713000,-10288000,-13033000,-10464000,-12198000,-16221000,-17009000,-9236000,-9862000,-7771000],"grossMargin":[62.02388000789421,59.19687595567997,61.97044128143763,64.9078752772985,64.62600140067984,64.29723783915912,63.216938626400385,65.64537231924456,65.8985668381248,65.90704050428242,66.52200726342478,66.42288742298723,64.2288757469734,64.8703929512646,65.79902237262644,67.54924120116242,65.84706232631997,65.69980436145542,68.77818123777982,71.44849721039054,68.90379652649419,67.63853226207239,65.16794899644854,66.3612323054245,63.86134923592993,74.0211365009318,73.38342067609052,75.57645115047258,74.04557556034185,71.83418415579504,71.13981394702392,70.86115801818057,70.1354817993806,70.70402556674955,70.66272589487424,72.03127690491439,69.5022601840915,70.00394354371927,70.32431141187675,69.63667101179834,71.0299804630051,71.58254168686304,71.97506076297158,74.45427043214788,72.590672390249,73.19747397600818,71.29239881656456,73.05622728654455,72.17085368229795,72.42788932730622],"operatingMargin":[1.0336491020327612,-8.925168787786115,-6.407188142923122,0.27113630761646534,-8.270843653382984,-6.177788641733888,-2.537445202143205,9.57506115251152,8.287414321844418,5.470480029057166,3.0526940910440605,3.132230580079667,-2.1684160551547613,-11.52303032686937,6.979695431472082,13.42208001878651,11.411605134312557,9.639919327426409,12.460928667384914,14.742436058951746,18.686185698510087,9.855600651591706,7.189803331194714,9.273402025200186,11.122316984937845,27.78859767176614,26.173811348504245,26.133262061536715,27.356414102708452,16.84723010020798,15.728106470534101,19.835624613917247,14.555489188041419,12.40072803711964,-160.6105616945543,17.261759499331674,12.201873370397127,-0.3771808750850724,13.91729084617053,13.707109632658296,10.540998275418993,10.831792234094776,13.106233299618061,18.204519797878806,-0.632632259834957,14.957139292134705,12.198794736485032,14.676918819104484,18.984692931945883,18.743911909539392],"netMargin":[-1.1421945924610222,-7.4125479310263716,-13.164966200613007,-8.25425191027853,-62.494235006747175,-10.354436568076265,-10.489223088163662,-4.814835883724899,1.4563759209256295,-8.56600545993509,-2.739772960873438,-19.402226678401945,-0.43450888111382896,11.474845612240884,24.254559127655575,32.83969824170018,10.724328437210533,2.552365413522476,13.230384528417327,20.62261283420321,18.648391687679744,10.06267428697645,7.4772540124376725,11.589345106260046,5.490780732717985,22.490477845392395,20.324578384771794,24.060386649496643,26.108606981617953,18.577046700699565,16.89051497946205,22.527989692374838,14.865191466442015,12.496774248677657,-162.00474709362473,13.570668486858322,11.6304688731223,9.845343120106348,13.80633724237862,9.885293272643954,9.753635707805818,8.1822335699268,8.660195347292463,15.244284537447106,-8.509581773395796,4.584100926516099,11.135708660139878,12.560172225272106,11.03794372359519,-6.980262242392412],"currentRatio":[null,null,null,3.0651822546015968,3.0360602569026587,6.573061240117158,5.01786996868446,4.481340955043558,4.403004175338357,4.65403765886916,4.555492536543865,4.4166269879059135,4.377410570157603,4.259634980299805,4.255364601600612,4.2864642797896115,6.616211194113893,5.869945990713575,5.490913744561044,6.07064839106923,4.86968891878258,4.4661161491802295,6.113750509026741,4.885417550708648,5.70952288021958,4.271905257547956,4.979823547700195,4.167431333908117,4.434237609619595,6.611744471744472,2.287299339500262,2.179218893155812,2.680305460415352,2.9344657280918955,2.719203372173934,2.396091839399767,2.6946723487466766,2.8094249223499115,2.448650460900446,2.2094653627488636,2.4851651239292116,2.4075148143883363,2.3883843315972224,1.9961886175732544,2.138127049069804,3.388420559171975,3.1741565676586347,1.438072511456646,1.6894997653038295,1.4762321982569622],"ebit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16745000,10750000,20731000,29030000,36090000,21047000,15166000,32663000,19660000,122342000,101008000,164724000,159413000,87636000,86578000,147912000,null,null,null,null,null,null,null,null,null,82438000,77252000,181755000,null,72678000,97770000,142400000,null,140601000],"netDebt":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-315442000,-268440000,-88687000,-89937000,-90499000,-65448000,-75148000,104358000,341833000,351775000,125703000,-90370000,-181800000,138667000,219449000,1654949000,1495222000,1520243000,1518645000,1488595000,1358362000,1493867000,1440172000,1540793000,1369494000,1496046000,1526739000,1468077000,1476905000,1671267000,1824019000,1731665000,1626810000,1769497000,2084224000],"fcfMargin":[8.333333333333332,-3.0393563715918983,6.298022420959819,-3.979233423712102,7.8830944775635,-1.0592357206876883,-2.756636629322942,11.566073155469594,-12.484269429545371,-2.4487691712849595,-0.49793289326420137,11.757660445154206,-3.4543972092351196,8.454942375014749,14.247978943410416,26.07875656793965,18.922852983988356,26.763201824952603,16.259659763510367,47.71232027516148,16.17170291545362,25.121069052154947,20.930855228924912,27.914651219638664,12.205827541601806,51.31514191683946,40.61615405401814,38.835030088036866,26.280586801683842,22.01701644923426,15.527328526432632,38.970548247968665,8.688063860126436,20.12715014483837,33.39131224672775,35.45583041495662,7.40001591569053,20.35727233985714,32.62837457685187,33.54334803080057,9.183316459066743,21.730734201288655,30.854455699642212,35.732055642002344,6.0412868912976725,14.60999378507815,29.786615852489433,34.92234890589767,11.228034602876393,4.905485902563619],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23065000,17107000,27170000,36656000,46232000,30857000,27974000,47934000,34823000,136513000,116762000,177825000,172493000,100621000,109789000,172903000,null,null,null,null,null,null,null,null,null,109525000,104991000,208157000,null,87276000,142934000,167294000,null,155830000],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,40.83923422300593,42.103081235998644,40.87298792794223,40.816730244588,40.0186222132729,39.10316778464352,66.59810586851258,65.87953950459824,66.12363610929776,60.51120911374248,61.26891117087315,58.862163334761064,65.57235492938742,81.0721433452065,80.99618479237513,78.35361601797773,77.08135887858758,79.66656802436255,136.25105615295428,131.59113028078363,131.03681466266391,125.53907573497574,137.4966495464766,131.24615683448442,134.31623363873962,138.46236781884897,137.54700141214735,149.62448102525673,166.01871124487798,160.64330206896997,159.5595017400768,158.2808735854975,161.5523884961497,187.7171979600447],"returnOnAssets":[null,null,null,-6.191232438272483,-15.501475727452153,-10.31300554875191,-10.246351330527402,-13.528195940265045,-3.698875005962264,-3.1927146407131297,-2.3018138292974863,-5.27236403838999,-5.836385271063,-2.2680369465281425,2.740751690555891,13.785246752546396,13.589510773043692,12.24237070723507,10.934029957541025,10.281179806213737,10.382032837960539,11.758558835452563,8.797099269249212,7.846647762072136,6.149887346376875,11.138635379045809,12.494213996111158,17.697495288003747,23.934428760965297,19.092491222569976,16.810145394771023,15.82692167693077,13.963764375853213,11.909185857633386,-21.580327693693803,-21.472481625293614,-22.603013009237053,-23.221670467491773,13.627898964549093,11.561922207910328,11.845635999433398,11.446448361917064,10.49355369001491,11.885956644305455,8.149057058469324,6.55377557546226,7.150241108125842,6.214714255536092,11.860333142087798,8.376892094094929],"returnOnEquity":[null,null,null,-42.883065366924086,-93.55943317183345,-16.751237870708895,-17.097281857779265,-27.195625600499014,-8.472217525550615,-5.234508532412847,-3.821656050955414,-8.856209876268965,-10.091277484513569,-3.9089349758303444,4.523648312113543,22.058892929423678,28.015628334081395,25.61964709524301,21.805679330779153,19.426366772291527,23.89136109384711,27.313661385144115,27.007670807176087,23.749894741013357,18.585250223737997,32.08336264946051,43.94215898985633,60.788228270461545,88.11310253516116,91.44112204813977,80.06205172254349,71.99001052483402,64.06539270828969,73.86713523157273,1768.876342605343,-1707.0207142418094,-1032.8726432004917,-1224.5013661202186,-54.338891737265726,-56.383336587261645,-52.67765708230534,-52.24391837120885,-41.1670254437661,-46.566163639727584,-25.190554596200954,-18.642778957993052,-20.974688004495405,-17.553626597435272,-27.819659422686232,-16.6108916801077],"revenueGrowth":[null,null,null,null,44.42224195776594,44.357665435554814,37.91829365579209,35.40639635198421,39.806637855934945,39.08416849995926,33.283609352167566,25.38710961943227,18.380637042286207,19.148437591535927,21.491057764783818,23.645074358718432,24.791776325974556,30.18428194941589,41.34799774393683,46.790148824375486,40.051442371311374,36.792132157991354,31.643456632483403,34.980102785610015,34.67364281116576,136.74701123719592,128.08024370159688,128.65169371624975,141.4531582293745,23.362341015587653,17.930220298663492,16.163147621708738,5.197531626489615,10.632444696539988,11.652257859733407,12.5640914801733,10.636046306878022,7.475368931955884,7.037036414009812,4.345790166753183,0.7921956943375941,3.010132363136764,4.103083127194318,1.1681993346962294,-5.224830251070511,-2.8828075071857917,2.3574523331471475,3.4587320251313614,3.115464779713961,6.227955703978982]}},"filings":[{"accn":"0001370637-19-000028","filed":"2019-02-28","form":"10-K"},{"accn":"0001370637-18-000102","filed":"2018-08-07","form":"10-Q"},{"accn":"0001370637-18-000144","filed":"2018-11-07","form":"10-Q"},{"accn":"0001370637-20-000210","filed":"2020-08-06","form":"10-Q"},{"accn":"0001370637-20-000219","filed":"2020-10-29","form":"10-Q"},{"accn":"0001370637-22-000069","filed":"2022-07-28","form":"10-Q"},{"accn":"0001370637-22-000081","filed":"2022-11-03","form":"10-Q"},{"accn":"0001370637-24-000043","filed":"2024-08-01","form":"10-Q"},{"accn":"0001370637-24-000051","filed":"2024-10-31","form":"10-Q"},{"accn":"0001370637-26-000080","filed":"2026-08-05","form":"10-Q"},{"accn":"0001370637-25-000100","filed":"2025-10-29","form":"10-Q"},{"accn":"0001370637-18-000020","filed":"2018-03-01","form":"10-K"},{"accn":"0001370637-16-000124","filed":"2016-11-03","form":"10-Q"},{"accn":"0001370637-17-000047","filed":"2017-05-02","form":"10-Q"},{"accn":"0001370637-17-000102","filed":"2017-08-07","form":"10-Q"},{"accn":"0001370637-17-000119","filed":"2017-11-08","form":"10-Q"},{"accn":"0001370637-20-000046","filed":"2020-02-27","form":"10-K"},{"accn":"0001370637-20-000144","filed":"2020-05-07","form":"10-Q"},{"accn":"0001370637-19-000146","filed":"2019-08-02","form":"10-Q"},{"accn":"0001370637-24-000013","filed":"2024-02-22","form":"10-K"},{"accn":"0001370637-24-000030","filed":"2024-05-02","form":"10-Q"},{"accn":"0001370637-26-000019","filed":"2026-02-19","form":"10-K"},{"accn":"0001370637-25-000017","filed":"2025-02-19","form":"10-K"},{"accn":"0001370637-23-000080","filed":"2023-11-02","form":"10-Q"},{"accn":"0001370637-26-000044","filed":"2026-04-29","form":"10-Q"},{"accn":"0001370637-16-000032","filed":"2016-03-01","form":"10-K"},{"accn":"0001370637-17-000018","filed":"2017-02-28","form":"10-K"},{"accn":"0001628280-15-004429","filed":"2015-05-22","form":"10-Q"},{"accn":"0001370637-15-000007","filed":"2015-08-06","form":"10-Q"},{"accn":"0001370637-15-000019","filed":"2015-11-05","form":"10-Q"},{"accn":"0001370637-16-000054","filed":"2016-05-05","form":"10-Q"},{"accn":"0001370637-16-000098","filed":"2016-08-04","form":"10-Q"},{"accn":"0001370637-18-000065","filed":"2018-05-09","form":"10-Q"},{"accn":"0001370637-19-000090","filed":"2019-05-09","form":"10-Q"},{"accn":"0001370637-19-000183","filed":"2019-10-31","form":"10-Q"},{"accn":"0001370637-21-000012","filed":"2021-02-26","form":"10-K"},{"accn":"0001370637-22-000024","filed":"2022-02-25","form":"10-K"},{"accn":"0001370637-21-000024","filed":"2021-05-06","form":"10-Q"},{"accn":"0001370637-21-000049","filed":"2021-08-05","form":"10-Q"},{"accn":"0001370637-21-000070","filed":"2021-11-04","form":"10-Q"},{"accn":"0001370637-23-000017","filed":"2023-02-23","form":"10-K"},{"accn":"0001370637-22-000049","filed":"2022-05-05","form":"10-Q"},{"accn":"0001370637-23-000049","filed":"2023-05-04","form":"10-Q"},{"accn":"0001370637-23-000071","filed":"2023-08-03","form":"10-Q"},{"accn":"0001370637-25-000040","filed":"2025-04-30","form":"10-Q"},{"accn":"0001370637-25-000066","filed":"2025-07-30","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":364967000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":364967000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":101692000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":101692000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":106380000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":106380000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":181095000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":181095000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":197947000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":197947000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":528900000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":528900000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":532429000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":532429000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":628876000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":628876000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":636302000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":636302000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":629131000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":629131000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":678026000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":678026000},"#11":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":273499000},"#12":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":185604000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":87895000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":273499000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":81847000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":85349000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":87562000},"#13":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":5740000},"#14":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":1917000},"#15":{"kind":"computed","op":"sum","terms":[{"ref":"#13"},{"ref":"#14","weight":-1}],"rule":"quarter-from-ytd","value":3823000},"#16":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":11519000},"#17":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":7084000},"#18":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":4435000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#18"}],"rule":"component-sum","value":8258000},"#19":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":3948000},"#20":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":3872000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":76000},"#22":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9208000},"#23":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":8042000},"#24":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":1166000},"#25":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":0},"#26":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":0},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#24"},{"ref":"#27"}],"rule":"component-sum","value":1242000},"#28":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":3747000},"#29":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":683000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":3064000},"#31":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":4669000},"#32":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3390000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":1279000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#33"}],"rule":"component-sum","value":4343000},"#34":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":5889000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":2142000},"#36":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":6242000},"#37":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":1573000},"#38":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1898000},"#39":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":0},"#40":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":1898000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#35"},{"ref":"#37"},{"ref":"#40"}],"rule":"component-sum","value":5613000},"#41":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11248000},"#42":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":5508000},"#43":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":16922000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":5403000},"#45":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1937000},"#46":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1862000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":75000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#44"},{"ref":"#47"}],"rule":"component-sum","value":10986000},"#48":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":3852000},"#49":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2249000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":1603000},"#51":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":12603000},"#52":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":5957000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":6646000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#53"}],"rule":"component-sum","value":8249000},"#54":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":7752000},"#55":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#48","weight":-1}],"rule":"quarter-from-ytd","value":3900000},"#56":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":19594000},"#57":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":6991000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#55"},{"ref":"#57"}],"rule":"component-sum","value":10891000},"#58":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12950000},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#54","weight":-1}],"rule":"quarter-from-ytd","value":5198000},"#60":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":26958000},"#61":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#56","weight":-1}],"rule":"quarter-from-ytd","value":7364000},"#62":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12000},"#63":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":12000},"#64":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#61"},{"ref":"#64"}],"rule":"component-sum","value":12562000},"#65":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":10101000},"#66":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3248000},"#67":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":6853000},"#68":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":18318000},"#69":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":8950000},"#70":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":9368000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#70"}],"rule":"component-sum","value":16221000},"#71":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":14120000},"#72":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":4019000},"#73":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":31308000},"#74":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":12990000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#74"}],"rule":"component-sum","value":17009000},"#75":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":15386000},"#76":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":1266000},"#77":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":39278000},"#78":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":7970000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#78"}],"rule":"component-sum","value":9236000},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2013-12-31","value":33082948},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2014-12-31","value":44180393},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2014-12-31","value":44180393},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2015-03-31","value":44834221},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2015-06-30","value":111892093},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-09-30","value":111992315},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2015-12-31","value":112563354},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2015-12-31","value":112563354},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2016-03-31","value":113011624},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2016-06-30","value":113672931},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2016-09-30","value":115340742},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2016-12-31","value":115973039},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2016-12-31","value":115973039},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2017-03-31","value":116268470},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2017-06-30","value":117849400},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2017-09-30","value":121067352},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":121769238},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":121769238},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2018-03-31","value":119954600},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-06-30","value":119545384},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-09-30","value":120244674},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2018-12-31","value":119771702},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2018-12-31","value":119771702},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2019-03-31","value":119933386},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2019-06-30","value":120335524},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2019-09-30","value":118449657},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2019-12-31","value":118342772},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2019-12-31","value":118342772},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2020-03-31","value":118376782},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2020-06-30","value":119140637},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2020-09-30","value":118342772},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-12-31","value":125835931},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2020-12-31","value":125835931},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2021-03-31","value":125835931},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2021-06-30","value":125835931},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2021-09-30","value":126503754},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2021-12-31","value":127022118},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2021-12-31","value":127022118},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2022-03-31","value":126969418},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2022-06-30","value":126741612},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-09-30","value":125661777},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":125054278},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":125054278},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2023-03-31","value":122953145},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2023-06-30","value":123249136},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-09-30","value":119662608},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-12-31","value":119069000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-12-31","value":119069000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2024-03-31","value":117064000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2024-06-30","value":115315000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2024-09-30","value":112848000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":108540000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2024-12-31","value":108540000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2025-03-31","value":105126000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2025-06-30","value":99608000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2025-09-30","value":98528000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2025-12-31","value":97031000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2025-12-31","value":97031000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2026-03-31","value":94887000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2026-06-30","value":92370000},"#79":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":123328000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":224062000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80"}],"rule":"component-sum","value":347390000},"#81":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":150986000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":278349000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82"}],"rule":"component-sum","value":429335000},"#83":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":41295000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":65819000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84"}],"rule":"component-sum","value":107114000},"#85":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":45409000},"#86":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":74216000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":119625000},"#87":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":46947000},"#88":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":84682000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"}],"rule":"component-sum","value":131629000},"#89":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190762000},"#90":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":133651000},"#91":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":57111000},"#92":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":338145000},"#93":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":224717000},"#94":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":113428000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#94"}],"rule":"component-sum","value":170539000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#92"}],"rule":"component-sum","value":528907000},"#95":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":52658000},"#96":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":85038000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96"}],"rule":"component-sum","value":137696000},"#97":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":364967000},"#98":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":254758000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":110209000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":123328000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":150986000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":41295000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":45409000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":46947000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":175679000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":184268000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":47779000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":15394000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17345000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":18115000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":77243000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":25142000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":25164000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":29519000},"#99":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":121958000},"#100":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":79825000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":42133000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":121958000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37834000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":39456000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":41531000},"#101":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":176520000},"#102":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":118821000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":57699000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":176520000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":53936000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":56251000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":58248000},"#103":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":241639000},"#104":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":168435000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":73204000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":241639000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":62232000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":65968000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":69997000},"#105":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":290245000},"#106":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":198197000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":92048000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":290245000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":79617000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":86978000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":103419000},"#107":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":412931000},"#108":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":270014000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":142917000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":412931000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":116681000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":122490000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":128998000},"#109":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":547343000},"#110":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":368169000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110","weight":-1}],"rule":"quarter-from-ytd","value":179174000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":547343000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":145639000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":317356000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":331310000},"#111":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1260880000},"#112":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":794305000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":466575000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1260880000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":407729000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":379931000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":378769000},"#113":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1674602000},"#114":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1166429000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":508173000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1674602000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":406271000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":413714000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":420068000},"#115":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1821519000},"#116":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1240053000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":581466000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1821519000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":445424000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":440238000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":447475000},"#117":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1919702000},"#118":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1333137000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":586565000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1919702000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":458821000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":463716000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":476770000},"#119":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2033778000},"#120":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1399307000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":634471000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2033778000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":444403000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":460508000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":483381000},"#121":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2065701000},"#122":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1421611000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#122","weight":-1}],"rule":"quarter-from-ytd","value":644090000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2065701000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":455598000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":484045000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":76510000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":24723000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":28958000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":32571000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":278349000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":65819000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":74216000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":84682000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79655000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78977000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":73810000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":493507000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":86109000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73123000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-963068000},"#123":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-694288000},"#124":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-803836000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":109548000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-694288000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":74537000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":61915000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":87850000},"#125":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":307568000},"#126":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":224302000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":83266000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":307568000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":63004000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":53005000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":57366000},"#127":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":303281000},"#128":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":173375000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":129906000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":303281000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-52096000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":28840000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":75503000},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.15},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.25},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":0.63},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2014-12-31","value":69659000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2014-12-31","value":69659000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2015-03-31","value":70739000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-06-30","value":268155000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2015-09-30","value":266283000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":271244000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":271244000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2016-03-31","value":158381000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2016-06-30","value":167482000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2016-09-30","value":188030000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-12-31","value":181592000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2016-12-31","value":181592000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2017-03-31","value":194807000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-06-30","value":226885000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2017-09-30","value":260288000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-12-31","value":315442000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2017-12-31","value":315442000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2018-03-31","value":533855000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2018-06-30","value":357820000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2018-09-30","value":362727000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-12-31","value":366985000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2018-12-31","value":366985000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2019-03-31","value":345674000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2019-06-30","value":359159000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-09-30","value":671769000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-12-31","value":443293000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-12-31","value":443293000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2020-03-31","value":442354000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2020-06-30","value":677524000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2020-09-30","value":1144974000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":1244099000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":1244099000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2021-03-31","value":1163678000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-06-30","value":2053882000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-09-30","value":619402000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":780196000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2021-12-31","value":780196000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2022-03-31","value":756237000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2022-06-30","value":758874000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2022-09-30","value":789990000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":921278000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-12-31","value":921278000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-03-31","value":786796000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2023-06-30","value":841512000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-09-30","value":741958000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":914323000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-12-31","value":914323000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2024-03-31","value":788837000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-06-30","value":759211000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2024-09-30","value":818939000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":811178000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2024-12-31","value":811178000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-03-31","value":617882000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-06-30","value":1154952000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2025-09-30","value":1248940000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":1355428000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2025-12-31","value":1355428000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-03-31","value":1214374000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2026-06-30","value":901281000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":127061000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":127061000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2015-03-31","value":142288000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2015-06-30","value":343357000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-09-30","value":349314000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-12-31","value":359054000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2015-12-31","value":359054000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2016-03-31","value":340612000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-06-30","value":346777000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2016-09-30","value":353406000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2016-12-31","value":371032000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2016-12-31","value":371032000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2017-03-31","value":355240000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2017-06-30","value":376228000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2017-09-30","value":400383000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":439264000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":439264000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2018-03-31","value":704997000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":666233000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":707949000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2018-12-31","value":680289000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2018-12-31","value":680289000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2019-03-31","value":724001000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2019-06-30","value":743653000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2019-09-30","value":945840000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2019-12-31","value":921038000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2019-12-31","value":921038000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2020-03-31","value":906952000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-06-30","value":1194335000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-09-30","value":1697831000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-12-31","value":1894781000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2020-12-31","value":1894781000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":1893619000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":2690980000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":1077334000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2021-12-31","value":1341501000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2021-12-31","value":1341501000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":1295137000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-06-30","value":1320222000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":1352113000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1513743000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1513743000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2023-03-31","value":1344946000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2023-06-30","value":1413756000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-09-30","value":1343861000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":1570446000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":1570446000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":1404419000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-06-30","value":1359006000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2024-09-30","value":1320681000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":1327691000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":1327691000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2025-03-31","value":1109983000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2025-06-30","value":1647999000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2025-09-30","value":1793627000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1960983000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1960983000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-03-31","value":2112809000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":1875274000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2014-12-31","value":246203000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2014-12-31","value":246203000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2015-03-31","value":331362000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2015-06-30","value":529128000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-09-30","value":538621000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2015-12-31","value":553061000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2015-12-31","value":553061000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2016-03-31","value":549176000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-06-30","value":550956000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2016-09-30","value":569201000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2016-12-31","value":581193000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2016-12-31","value":581193000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2017-03-31","value":530739000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2017-06-30","value":554317000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2017-09-30","value":574062000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":605583000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":605583000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2018-03-31","value":870165000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":865310000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":907368000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2018-12-31","value":901851000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2018-12-31","value":901851000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2019-03-31","value":981168000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2019-06-30","value":1021775000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2019-09-30","value":1499198000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2019-12-31","value":1542352000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2019-12-31","value":1542352000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2020-03-31","value":1517642000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-06-30","value":1762031000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-09-30","value":2214505000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-12-31","value":2404489000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2020-12-31","value":2404489000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2021-03-31","value":2497411000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2021-06-30","value":3290416000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2021-09-30","value":3502138000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-12-31","value":3831809000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2021-12-31","value":3831809000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2022-03-31","value":3745175000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2022-06-30","value":3607100000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-09-30","value":2450311000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":2634961000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":2634961000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2023-03-31","value":2500541000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2023-06-30","value":2568752000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-09-30","value":2449197000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":2685400000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-12-31","value":2685400000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-03-31","value":2497671000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-06-30","value":2448088000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2024-09-30","value":2442206000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":2417782000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-12-31","value":2417782000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2025-03-31","value":2120802000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2025-06-30","value":2557149000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2025-09-30","value":2652811000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":2827254000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2025-12-31","value":2827254000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-03-31","value":2681053000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2026-06-30","value":2439167000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2016-12-31","value":84008000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2016-12-31","value":84008000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":41453000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2014-12-31","value":41453000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2015-03-31","value":46866000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2015-06-30","value":52237000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-09-30","value":69614000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-12-31","value":80122000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2015-12-31","value":80122000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2016-03-31","value":77359000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-06-30","value":74511000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2016-09-30","value":77578000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2017-03-31","value":81153000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2017-06-30","value":88324000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2017-09-30","value":94089000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":102477000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":102477000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2018-03-31","value":106556000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":113499000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":128931000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2018-12-31","value":112062000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2018-12-31","value":112062000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2019-03-31","value":148675000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2019-06-30","value":166510000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2019-09-30","value":154707000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2019-12-31","value":188528000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2019-12-31","value":188528000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2020-03-31","value":158849000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-06-30","value":279579000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-09-30","value":340942000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-12-31","value":454664000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2020-12-31","value":454664000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2021-03-31","value":427045000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2021-06-30","value":407000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2021-09-30","value":471007000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2021-12-31","value":615588000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2021-12-31","value":615588000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2022-03-31","value":483205000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-06-30","value":449902000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-09-30","value":497246000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":631755000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":631755000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2023-03-31","value":499113000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2023-06-30","value":503219000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-09-30","value":548817000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":710781000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-12-31","value":710781000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-03-31","value":565121000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-06-30","value":564485000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2024-09-30","value":552960000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":665113000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-12-31","value":665113000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2025-03-31","value":519138000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2025-06-30","value":486362000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2025-09-30","value":565072000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1363619000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2025-12-31","value":1363619000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-03-31","value":1250553000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2026-06-30","value":1270311000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2014-12-31","value":98903000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2014-12-31","value":98903000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2015-03-31","value":196248000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2015-06-30","value":203367000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2015-09-30","value":215827000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2015-12-31","value":222563000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2015-12-31","value":222563000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2016-03-31","value":219645000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2016-06-30","value":217935000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2016-09-30","value":224745000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2016-12-31","value":236436000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2016-12-31","value":236436000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2017-03-31","value":235691000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2017-06-30","value":246038000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2017-09-30","value":225847000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":208689000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":208689000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2018-03-31","value":485678000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":495219000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-09-30","value":512749000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2018-12-31","value":500953000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2018-12-31","value":500953000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2019-03-31","value":561155000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2019-06-30","value":579474000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2019-09-30","value":1109936000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2019-12-31","value":1135718000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2019-12-31","value":1135718000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2020-03-31","value":1110795000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-06-30","value":1237856000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2020-09-30","value":1547838000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2020-12-31","value":1662065000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2020-12-31","value":1662065000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2021-03-31","value":1813637000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2021-06-30","value":2759663000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2021-09-30","value":2968516000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2021-12-31","value":3203190000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2021-12-31","value":3203190000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2022-03-31","value":3068308000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-06-30","value":3025805000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-09-30","value":3056553000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":3182235000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":3182235000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2023-03-31","value":3040729000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2023-06-30","value":3032927000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-09-30","value":3071725000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":3229115000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-12-31","value":3229115000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2024-03-31","value":3081432000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-06-30","value":3083084000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2024-09-30","value":3066506000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-12-31","value":3176648000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2024-12-31","value":3176648000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2025-03-31","value":3031101000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2025-06-30","value":3681719000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2025-09-30","value":3765395000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":3925349000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2025-12-31","value":3925349000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2026-03-31","value":3817925000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2026-06-30","value":3834245000},"totalDebt@2025Q4":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":9,"unit":"USD","end":"2025-12-31","value":2982238000},"totalDebt@FY2025":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":9,"unit":"USD","end":"2025-12-31","value":2982238000},"totalDebt@2026Q1":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":24,"unit":"USD","end":"2026-03-31","value":2983871000},"totalDebt@2026Q2":{"kind":"filed","concept":"DebtLongtermAndShorttermCombinedAmount","filing":9,"unit":"USD","end":"2026-06-30","value":2985505000},"totalDebt@2017Q4":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@FY2017":{"kind":"filed","concept":"LongTermDebt","filing":0,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2018Q1":{"kind":"filed","concept":"LongTermDebt","filing":32,"unit":"USD","end":"2018-03-31","value":265415000},"totalDebt@2018Q2":{"kind":"filed","concept":"LongTermDebt","filing":1,"unit":"USD","end":"2018-06-30","value":269133000},"totalDebt@2018Q3":{"kind":"filed","concept":"LongTermDebt","filing":2,"unit":"USD","end":"2018-09-30","value":272790000},"totalDebt@2018Q4":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2018-12-31","value":276486000},"totalDebt@FY2018":{"kind":"filed","concept":"LongTermDebt","filing":16,"unit":"USD","end":"2018-12-31","value":276486000},"totalDebt@2019Q1":{"kind":"filed","concept":"LongTermDebt","filing":33,"unit":"USD","end":"2019-03-31","value":280226000},"totalDebt@2019Q2":{"kind":"filed","concept":"LongTermDebt","filing":18,"unit":"USD","end":"2019-06-30","value":284011000},"totalDebt@2019Q3":{"kind":"filed","concept":"LongTermDebt","filing":34,"unit":"USD","end":"2019-09-30","value":776127000},"totalDebt@2019Q4":{"kind":"filed","concept":"LongTermDebt","filing":35,"unit":"USD","end":"2019-12-31","value":785126000},"totalDebt@FY2019":{"kind":"filed","concept":"LongTermDebt","filing":35,"unit":"USD","end":"2019-12-31","value":785126000},"totalDebt@2020Q1":{"kind":"filed","concept":"LongTermDebt","filing":17,"unit":"USD","end":"2020-03-31","value":794129000},"totalDebt@2020Q2":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2020-06-30","value":803227000},"totalDebt@2020Q3":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2020-09-30","value":1054604000},"totalDebt@2020Q4":{"kind":"filed","concept":"LongTermDebt","filing":36,"unit":"USD","end":"2020-12-31","value":1062299000},"totalDebt@FY2020":{"kind":"filed","concept":"LongTermDebt","filing":36,"unit":"USD","end":"2020-12-31","value":1062299000},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":37,"unit":"USD","end":"2021-03-31","value":1302345000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":38,"unit":"USD","end":"2021-06-30","value":2273331000},"totalDebt@2021Q3":{"kind":"filed","concept":"LongTermDebt","filing":39,"unit":"USD","end":"2021-09-30","value":2274351000},"totalDebt@2021Q4":{"kind":"filed","concept":"LongTermDebt","filing":40,"unit":"USD","end":"2021-12-31","value":2275418000},"totalDebt@FY2021":{"kind":"filed","concept":"LongTermDebt","filing":40,"unit":"USD","end":"2021-12-31","value":2275418000},"totalDebt@2022Q1":{"kind":"filed","concept":"LongTermDebt","filing":41,"unit":"USD","end":"2022-03-31","value":2276480000},"totalDebt@2022Q2":{"kind":"filed","concept":"LongTermDebt","filing":5,"unit":"USD","end":"2022-06-30","value":2277519000},"totalDebt@2022Q3":{"kind":"filed","concept":"LongTermDebt","filing":6,"unit":"USD","end":"2022-09-30","value":2278585000},"totalDebt@2022Q4":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2022-12-31","value":2279640000},"totalDebt@FY2022":{"kind":"filed","concept":"LongTermDebt","filing":19,"unit":"USD","end":"2022-12-31","value":2279640000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":42,"unit":"USD","end":"2023-03-31","value":2280663000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":43,"unit":"USD","end":"2023-06-30","value":2281684000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":23,"unit":"USD","end":"2023-09-30","value":2282751000},"totalDebt@2023Q4":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2023-12-31","value":2283817000},"totalDebt@FY2023":{"kind":"filed","concept":"LongTermDebt","filing":22,"unit":"USD","end":"2023-12-31","value":2283817000},"totalDebt@2024Q1":{"kind":"filed","concept":"LongTermDebt","filing":20,"unit":"USD","end":"2024-03-31","value":2284883000},"totalDebt@2024Q2":{"kind":"filed","concept":"LongTermDebt","filing":7,"unit":"USD","end":"2024-06-30","value":2285950000},"totalDebt@2024Q3":{"kind":"filed","concept":"LongTermDebt","filing":8,"unit":"USD","end":"2024-09-30","value":2287016000},"totalDebt@2024Q4":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2024-12-31","value":2288083000},"totalDebt@FY2024":{"kind":"filed","concept":"LongTermDebt","filing":21,"unit":"USD","end":"2024-12-31","value":2288083000},"totalDebt@2025Q1":{"kind":"filed","concept":"LongTermDebt","filing":44,"unit":"USD","end":"2025-03-31","value":2289149000},"totalDebt@2025Q2":{"kind":"filed","concept":"LongTermDebt","filing":45,"unit":"USD","end":"2025-06-30","value":2978971000},"totalDebt@2025Q3":{"kind":"filed","concept":"LongTermDebt","filing":10,"unit":"USD","end":"2025-09-30","value":2980605000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2018-12-31","value":400898000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2018-12-31","value":400898000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2013-12-31","value":4003000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2014-12-31","value":67088000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2014-12-31","value":67088000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2015-03-31","value":54902000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2015-06-30","value":325761000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2015-09-30","value":322794000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":330498000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":330498000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2016-03-31","value":329531000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2016-06-30","value":333021000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2016-09-30","value":344456000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2016-12-31","value":344757000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2016-12-31","value":344757000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2017-03-31","value":295048000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2017-06-30","value":308279000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2017-09-30","value":348215000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2017-12-31","value":396894000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2017-12-31","value":396894000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2018-03-31","value":384487000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2018-06-30","value":370091000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2018-09-30","value":394619000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2019-03-31","value":420013000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-06-30","value":442301000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-09-30","value":389262000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2019-12-31","value":406634000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2019-12-31","value":406634000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2020-03-31","value":406847000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2020-06-30","value":524175000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2020-09-30","value":666667000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":742424000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":742424000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2021-03-31","value":683774000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-06-30","value":530753000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2021-09-30","value":533622000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2021-12-31","value":628619000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2021-12-31","value":628619000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2022-03-31","value":676867000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2022-06-30","value":581295000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2022-09-30","value":-606242000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":-547274000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-12-31","value":-547274000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2023-03-31","value":-540188000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2023-06-30","value":-464175000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2023-09-30","value":-622528000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":-543715000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2023-12-31","value":-543715000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2024-03-31","value":-583761000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-06-30","value":-634996000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2024-09-30","value":-624300000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2024-12-31","value":-758866000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2024-12-31","value":-758866000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-03-31","value":-910299000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-06-30","value":-1124570000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2025-09-30","value":-1112584000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-12-31","value":-1098095000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2025-12-31","value":-1098095000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2026-03-31","value":-1136872000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2026-06-30","value":-1395078000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":25,"unit":"USD","end":"2014-12-31","value":80212000},"temporaryEquity@FY2014":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":25,"unit":"USD","end":"2014-12-31","value":80212000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":27,"unit":"USD","end":"2015-03-31","value":80212000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":28,"unit":"USD","end":"2015-06-30","value":0},"temporaryEquity@2015Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":29,"unit":"USD","end":"2015-09-30","value":0},"temporaryEquity@2015Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":25,"unit":"USD","end":"2015-12-31","value":0},"temporaryEquity@FY2015":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":25,"unit":"USD","end":"2015-12-31","value":0},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":16542000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6184000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2820000},"#129":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":19581000},"#130":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2820000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":16761000},"#131":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7528000},"#132":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":1639000},"#133":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":7750000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#36","weight":-1}],"rule":"quarter-from-ytd","value":1508000},"#135":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1963000},"#136":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":65000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#134"},{"ref":"#136"}],"rule":"component-sum","value":3212000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":69033000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":80742000},"#137":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":121297000},"#138":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":80742000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138","weight":-1}],"rule":"quarter-from-ytd","value":40555000},"#139":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":9524000},"#140":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":4544000},"#141":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140","weight":-1}],"rule":"quarter-from-ytd","value":4980000},"#142":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":7329000},"#143":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":5123000},"#144":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":2206000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#144"}],"rule":"component-sum","value":7186000},"#145":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11116000},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":1592000},"#147":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9719000},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":2390000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#148"}],"rule":"component-sum","value":3982000},"#149":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":3593000},"#150":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":279000},"#151":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":6604000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":1438000},"#153":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":0},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#152"},{"ref":"#154"}],"rule":"component-sum","value":1717000},"#155":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":526000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":1391000},"#157":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":3226000},"#158":{"kind":"computed","op":"sum","terms":[{"ref":"#17"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":3858000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#158"}],"rule":"component-sum","value":5249000},"#159":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":82416000},"#160":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":120274000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#160"}],"rule":"component-sum","value":202690000},"#161":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":58605000},"#162":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":104642000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":163247000},"#163":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":68949000},"#164":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":114766000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":183715000},"#165":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":271036000},"#166":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":180212000},"#167":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":90824000},"#168":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":458582000},"#169":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":304446000},"#170":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":154136000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#170"}],"rule":"component-sum","value":244960000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#168"}],"rule":"component-sum","value":729618000},"#171":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":111381000},"#172":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":198216000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":309597000},"#173":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":120168000},"#174":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":213141000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"}],"rule":"component-sum","value":333309000},"#175":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":464745000},"#176":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":313965000},"#177":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":150780000},"#178":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":836871000},"#179":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":531631000},"#180":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":305240000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#180"}],"rule":"component-sum","value":456020000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#178"}],"rule":"component-sum","value":1301616000},"#181":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":142917000},"#182":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":257092000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":400009000},"#183":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":148969000},"#184":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":290826000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":439795000},"#185":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":153660000},"#186":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":295028000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":448688000},"#187":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":654512000},"#188":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":445546000},"#189":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":208966000},"#190":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1208870000},"#191":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":842946000},"#192":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":365924000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#192"}],"rule":"component-sum","value":574890000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#190"}],"rule":"component-sum","value":1863382000},"#193":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":172995000},"#194":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":321956000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194"}],"rule":"component-sum","value":494951000},"#195":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":171421000},"#196":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":341153000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":512574000},"#197":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":174401000},"#198":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1374848000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":1549249000},"#199":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":744592000},"#200":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":518817000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":225775000},"#202":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2480079000},"#203":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2037957000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":442122000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#204"}],"rule":"component-sum","value":667897000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#202"}],"rule":"component-sum","value":3224671000},"#205":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":195453000},"#206":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":367225000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":562678000},"#207":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":188638000},"#208":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":442610000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":631248000},"#209":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":188827000},"#210":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":358919000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":547746000},"#211":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":828675000},"#212":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":572918000},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":255757000},"#214":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1639861000},"#215":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1168754000},"#216":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":471107000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#216"}],"rule":"component-sum","value":726864000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214"}],"rule":"component-sum","value":2468536000},"#217":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":187133000},"#218":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":390731000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218"}],"rule":"component-sum","value":577864000},"#219":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":184090000},"#220":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":393547000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"}],"rule":"component-sum","value":577637000},"#221":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":185640000},"#222":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":389953000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222"}],"rule":"component-sum","value":575593000},"#223":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":774554000},"#224":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":556863000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":217691000},"#226":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1653570000},"#227":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1174231000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":479339000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#228"}],"rule":"component-sum","value":697030000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#226"}],"rule":"component-sum","value":2428124000},"#229":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":167801000},"#230":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":448276000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"}],"rule":"component-sum","value":616077000},"#231":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":168623000},"#232":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":366408000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":535031000},"#233":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":194645000},"#234":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":400670000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":595315000},"#235":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":817800000},"#236":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":580254000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":237546000},"#238":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1799491000},"#239":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1284798000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":514693000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"}],"rule":"component-sum","value":752239000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#238"}],"rule":"component-sum","value":2617291000},"#241":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":175679000},"#242":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":335752000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242"}],"rule":"component-sum","value":511431000},"#243":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":184268000},"#244":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":358777000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244"}],"rule":"component-sum","value":543045000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2014-03-31","value":44454000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2014-06-30","value":68450000},"#245":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":441231000},"#246":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":304963000},"#247":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":136268000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"}],"rule":"component-sum","value":136268000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#245"}],"rule":"component-sum","value":441231000},"#248":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":120912000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#248"}],"rule":"component-sum","value":120912000},"#249":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":132387000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#249"}],"rule":"component-sum","value":132387000},"#250":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":150366000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#250"}],"rule":"component-sum","value":150366000},"#251":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":603693000},"#252":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":403665000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":200028000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"}],"rule":"component-sum","value":200028000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#251"}],"rule":"component-sum","value":603693000},"#254":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":169339000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#254"}],"rule":"component-sum","value":169339000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":654512000},"#255":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":818379000},"#256":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":548381000},"#257":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":269998000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"}],"rule":"component-sum","value":269998000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#255"}],"rule":"component-sum","value":818379000},"#258":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":228055000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#258"}],"rule":"component-sum","value":228055000},"#259":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":428737000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#259"}],"rule":"component-sum","value":428737000},"#260":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":451478000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#260"}],"rule":"component-sum","value":451478000},"#261":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1725625000},"#262":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1108270000},"#263":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":617355000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"}],"rule":"component-sum","value":617355000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#261"}],"rule":"component-sum","value":1725625000},"#264":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":550646000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#264"}],"rule":"component-sum","value":550646000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":172995000},"#265":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2329114000},"#266":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1611975000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":717139000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"}],"rule":"component-sum","value":717139000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#265"}],"rule":"component-sum","value":2329114000},"#268":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":579266000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#268"}],"rule":"component-sum","value":579266000},"#269":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":585135000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#269"}],"rule":"component-sum","value":585135000},"#270":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":594469000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#270"}],"rule":"component-sum","value":594469000},"#271":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2566111000},"#272":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1758870000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":807241000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#273"}],"rule":"component-sum","value":807241000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#271"}],"rule":"component-sum","value":2566111000},"#274":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":640877000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"}],"rule":"component-sum","value":640877000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":171421000},"#275":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2748377000},"#276":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1906055000},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#276","weight":-1}],"rule":"quarter-from-ytd","value":842322000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#277"}],"rule":"component-sum","value":842322000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#275"}],"rule":"component-sum","value":2748377000},"#278":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":645954000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#278"}],"rule":"component-sum","value":645954000},"#279":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":647806000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#279"}],"rule":"component-sum","value":647806000},"#280":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":662410000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#280"}],"rule":"component-sum","value":662410000},"#281":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2808332000},"#282":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1956170000},"#283":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282","weight":-1}],"rule":"quarter-from-ytd","value":852162000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#283"}],"rule":"component-sum","value":852162000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#281"}],"rule":"component-sum","value":2808332000},"#284":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":612204000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#284"}],"rule":"component-sum","value":612204000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":174401000},"#285":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2883501000},"#286":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2001865000},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286","weight":-1}],"rule":"quarter-from-ytd","value":881636000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#287"}],"rule":"component-sum","value":881636000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#285"}],"rule":"component-sum","value":2883501000},"#288":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":631277000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#288"}],"rule":"component-sum","value":631277000},"#289":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":668313000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":668313000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":96891000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":125022000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":40536000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":42509000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":47634000},"#290":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":195591000},"#291":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":130679000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":64912000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":195591000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58543000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":61365000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":65696000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":817800000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":57111000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190762000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":52658000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":58605000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":68949000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":90824000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":271036000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":82416000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":111381000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":120168000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":150780000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":464745000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":142917000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":148969000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":153660000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":208966000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":225775000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":744592000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":195453000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":188638000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":188827000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":255757000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":828675000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":187133000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":184090000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":185640000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":217691000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":774554000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":167801000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":168623000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":194645000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":237546000},"#292":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":73633000},"#293":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":50854000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":22779000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":73633000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":20709000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21909000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":24165000},"#294":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":96979000},"#295":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":66783000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":30196000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":96979000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":27911000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":29098000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":29314000},"#296":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":123328000},"#297":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":86323000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":37005000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":34659000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":35724000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":36383000},"#298":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":150986000},"#299":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":106766000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":44220000},"#300":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":128209000},"#301":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":86252000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":41957000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":128209000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":42676000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":43247000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":43198000},"#302":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":178404000},"#303":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":129121000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":49283000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":178404000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":47153000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":51582000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":55575000},"#304":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":154310000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":69752000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":224062000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":64333000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":77686000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":62572000},"#305":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":204591000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":73758000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":113428000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":338145000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":85038000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":104642000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":114766000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":154136000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":458582000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":120274000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":198216000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":213141000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":305240000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":836871000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":257092000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":290826000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":295028000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-1667000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":157728000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":365924000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1208870000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":321956000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":341153000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1374848000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":442122000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2480079000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":367225000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":442610000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":358919000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":471107000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1639861000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":390731000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":393547000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":389953000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-25861000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-1445000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":479339000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1653570000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":448276000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":366408000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":400670000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":514693000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1799491000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":335752000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":358777000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":733000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":419000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-3794000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-3052000},"#306":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-6251000},"#307":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-6427000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":176000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-6251000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-4842000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-3791000},"#308":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-1884000},"#309":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-10300000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":8416000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-1884000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6783000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":4669000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2673000},"#310":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":17577000},"#311":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":14125000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":3452000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":17577000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2101000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-11718000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":7425000},"#312":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":11896000},"#313":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-6394000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313","weight":-1}],"rule":"quarter-from-ytd","value":18290000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":11896000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":13798000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":12762000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":18737000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-2796000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":85754000},"#314":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":74786000},"#315":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":45297000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315","weight":-1}],"rule":"quarter-from-ytd","value":29489000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":74786000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31643000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":17848000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":14232000},"#316":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":88761000},"#317":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":63723000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":25038000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":88761000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25365000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":119140000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":118169000},"#318":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":424009000},"#319":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":262674000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319","weight":-1}],"rule":"quarter-from-ytd","value":161335000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":424009000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":150637000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":89105000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":83741000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12981000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":4625000},"#320":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":465732000},"#321":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":323483000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":142249000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":465732000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":84315000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":72561000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-954780000},"#322":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-658560000},"#323":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-797904000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":139344000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-658560000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":78199000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-2372000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":88556000},"#324":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":279841000},"#325":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":164383000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":115458000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":279841000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":68090000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":70169000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":86817000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":14596000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":83799000},"#326":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":380208000},"#327":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":225076000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327","weight":-1}],"rule":"quarter-from-ytd","value":155132000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":380208000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-3873000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":94100000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":82711000},"#328":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":266210000},"#329":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":136813000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":129397000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":266210000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119846000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":125268000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":58000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-250000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-3559000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-4196000},"#330":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-10260000},"#331":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-8005000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331","weight":-1}],"rule":"quarter-from-ytd","value":-2255000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-10260000},"#332":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-27994000},"#333":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-30102000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":2108000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-27994000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":14806000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-3050000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1964000},"#334":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2876000},"#335":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":13720000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335","weight":-1}],"rule":"quarter-from-ytd","value":-16596000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2876000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-1473000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2232000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":13240000},"#336":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":32265000},"#337":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":13999000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":18266000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":32265000},"#338":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":55078000},"#339":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":32202000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339","weight":-1}],"rule":"quarter-from-ytd","value":22876000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":55078000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31437000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":16369000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":10089000},"#340":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80646000},"#341":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":57895000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":22751000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":80646000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9693000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":112316000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":90393000},"#342":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":365709000},"#343":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":212402000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":153307000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":365709000},"#344":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":471654000},"#345":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":327281000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345","weight":-1}],"rule":"quarter-from-ytd","value":144373000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":471654000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":85987000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73162000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-949017000},"#346":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-661978000},"#347":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-789868000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":127890000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-661978000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":81271000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":5414000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":96967000},"#348":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":292820000},"#349":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":183652000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":109168000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":292820000},"#350":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":410775000},"#351":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":232442000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":178333000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":410775000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-14587000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":68905000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":92085000},"#352":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":246665000},"#353":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":109912000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353","weight":-1}],"rule":"quarter-from-ytd","value":136753000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":246665000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":129260000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":134971000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":14168000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14042000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":45,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3461000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":3442000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81800000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":12967000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2014-09-30","value":69659000},"#354":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13806000},"#355":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10384000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":3422000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13806000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3773000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5685000},"#356":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18509000},"#357":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":12862000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":5647000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18509000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5630000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4653000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4678000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":5077000},"#358":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24320000},"#359":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":14408000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359","weight":-1}],"rule":"quarter-from-ytd","value":9912000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24320000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":7204000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":11130000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3764000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6125000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6135000},"#360":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22178000},"#361":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":16024000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361","weight":-1}],"rule":"quarter-from-ytd","value":6154000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":22178000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9967000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":10026000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10615000},"#362":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":42025000},"#363":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":30608000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":11417000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":42025000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1685000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1882000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2779000},"#364":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9885000},"#365":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6346000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":3539000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":9885000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-796000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-463000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-3151000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-6271000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":3379000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":19894000},"#366":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-15243000},"#367":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-9885000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":-5358000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-15243000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-36586000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-6354000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-6891000},"#368":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-54063000},"#369":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-49831000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":-4232000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-54063000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1192000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-7311000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":-2399000},"#370":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-29901000},"#371":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-8518000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":-21383000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-29901000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-421000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":11669000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":25802000},"#372":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":81800000},"#373":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":37050000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":44750000},"#374":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":77491000},"#375":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":36240000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375","weight":-1}],"rule":"quarter-from-ytd","value":41251000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":77491000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31579000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":18223000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":14801000},"#376":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":95894000},"#377":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":64603000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377","weight":-1}],"rule":"quarter-from-ytd","value":31291000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":95894000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12522000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":96425000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":91761000},"#378":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":349246000},"#379":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":200708000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379","weight":-1}],"rule":"quarter-from-ytd","value":148538000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":349246000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":143766000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":98254000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":89930000},"#380":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":493507000},"#381":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":331950000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381","weight":-1}],"rule":"quarter-from-ytd","value":161557000},"#382":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":162982000},"#383":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":52247000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383","weight":-1}],"rule":"quarter-from-ytd","value":110735000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":162982000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":69680000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":-46650000},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.84},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.59},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.01},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.06},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":-0.02},"#384":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.26},"#385":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":113562738},"#386":{"kind":"computed","op":"product","terms":[{"ref":"#384"},{"ref":"#385"}],"value":-29526311.880000003},"#387":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":-0.08},"#388":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":112980639},"#389":{"kind":"computed","op":"product","terms":[{"ref":"#387"},{"ref":"#388"}],"value":-9038451.120000001},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#389","weight":-1}],"value":-20487860.76},"#391":{"kind":"computed","op":"sum","terms":[{"ref":"#385","weight":4},{"ref":"#388","weight":-3}],"rule":"unaverage-quarter","value":115309035},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"per-share-quarter","value":-0.17767784423831143},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.26},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.1},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.21},"#392":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.68},"#393":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":122267673},"#394":{"kind":"computed","op":"product","terms":[{"ref":"#392"},{"ref":"#393"}],"value":83142017.64},"#395":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":0.31},"#396":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":121346921},"#397":{"kind":"computed","op":"product","terms":[{"ref":"#395"},{"ref":"#396"}],"value":37617545.51},"#398":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#397","weight":-1}],"value":45524472.13},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#393","weight":4},{"ref":"#396","weight":-3}],"rule":"unaverage-quarter","value":125029929},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"per-share-quarter","value":0.36410859779021393},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":0.68},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.1},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.03},"#400":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.61},"#401":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":127084785},"#402":{"kind":"computed","op":"product","terms":[{"ref":"#400"},{"ref":"#401"}],"value":77521718.85},"#403":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":0.29},"#404":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":126497281},"#405":{"kind":"computed","op":"product","terms":[{"ref":"#403"},{"ref":"#404"}],"value":36684211.489999995},"#406":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#405","weight":-1}],"value":40837507.36},"#407":{"kind":"computed","op":"sum","terms":[{"ref":"#401","weight":4},{"ref":"#404","weight":-3}],"rule":"unaverage-quarter","value":128847297},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"per-share-quarter","value":0.3169450063046336},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":0.61},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.24},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.14},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.12},"#408":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.76},"#409":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":125720073},"#410":{"kind":"computed","op":"product","terms":[{"ref":"#408"},{"ref":"#409"}],"value":95547255.48},"#411":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":0.51},"#412":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":126471364},"#413":{"kind":"computed","op":"product","terms":[{"ref":"#411"},{"ref":"#412"}],"value":64500395.64},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#413","weight":-1}],"value":31046859.840000004},"#415":{"kind":"computed","op":"sum","terms":[{"ref":"#409","weight":4},{"ref":"#412","weight":-3}],"rule":"unaverage-quarter","value":123466200},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"per-share-quarter","value":0.25146039839243456},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":0.76},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.1},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.75},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.7},"#416":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.69},"#417":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":136414592},"#418":{"kind":"computed","op":"product","terms":[{"ref":"#416"},{"ref":"#417"}],"value":366955252.48},"#419":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":1.59},"#420":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":134376695},"#421":{"kind":"computed","op":"product","terms":[{"ref":"#419"},{"ref":"#420"}],"value":213658945.05},"#422":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#421","weight":-1}],"value":153296307.43},"#423":{"kind":"computed","op":"sum","terms":[{"ref":"#417","weight":4},{"ref":"#420","weight":-3}],"rule":"unaverage-quarter","value":142528283},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"per-share-quarter","value":1.0755500887497538},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":2.69},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.68},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.62},"#424":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.35},"#425":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":131721000},"#426":{"kind":"computed","op":"product","terms":[{"ref":"#424"},{"ref":"#425"}],"value":309544350},"#427":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":1.34},"#428":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":133116000},"#429":{"kind":"computed","op":"product","terms":[{"ref":"#427"},{"ref":"#428"}],"value":178375440},"#430":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#429","weight":-1}],"value":131168910},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#425","weight":4},{"ref":"#428","weight":-3}],"rule":"unaverage-quarter","value":127536000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"per-share-quarter","value":1.0284853688370343},"#432":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.4},"#433":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":146683324},"#434":{"kind":"computed","op":"product","terms":[{"ref":"#432"},{"ref":"#433"}],"value":498723301.59999996},"#435":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":2.3},"#436":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":145866797},"#437":{"kind":"computed","op":"product","terms":[{"ref":"#435"},{"ref":"#436"}],"value":335493633.09999996},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#437","weight":-1}],"value":163229668.5},"#439":{"kind":"computed","op":"sum","terms":[{"ref":"#433","weight":4},{"ref":"#436","weight":-3}],"rule":"unaverage-quarter","value":149132905},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"per-share-quarter","value":1.09452483675551},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":3.4},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":0.6},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.51},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-7.62},"#440":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-5.48},"#441":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":126779000},"#442":{"kind":"computed","op":"product","terms":[{"ref":"#440"},{"ref":"#441"}],"value":-694748920},"#443":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-6.33},"#444":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":126985731},"#445":{"kind":"computed","op":"product","terms":[{"ref":"#443"},{"ref":"#444"}],"value":-803819677.23},"#446":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#445","weight":-1}],"value":109070757.23000002},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#441","weight":4},{"ref":"#444","weight":-3}],"rule":"unaverage-quarter","value":126158807},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"per-share-quarter","value":0.8645512733011181},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-5.48},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.53},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.45},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.64},"#448":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.24},"#449":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":140145000},"#450":{"kind":"computed","op":"product","terms":[{"ref":"#448"},{"ref":"#449"}],"value":313924800.00000006},"#451":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":1.62},"#452":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":141046000},"#453":{"kind":"computed","op":"product","terms":[{"ref":"#451"},{"ref":"#452"}],"value":228494520.00000003},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#453","weight":-1}],"value":85430280.00000003},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#449","weight":4},{"ref":"#452","weight":-3}],"rule":"unaverage-quarter","value":137442000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"per-share-quarter","value":0.6215733181996772},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":2.24},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.48},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.41},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.45},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":2.35},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.49},"#456":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.39},"#457":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":124114000},"#458":{"kind":"computed","op":"product","terms":[{"ref":"#456"},{"ref":"#457"}],"value":172518460},"#459":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":0.47},"#460":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":116774000},"#461":{"kind":"computed","op":"product","terms":[{"ref":"#459"},{"ref":"#460"}],"value":54883780},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#461","weight":-1}],"value":117634680},"#463":{"kind":"computed","op":"sum","terms":[{"ref":"#457","weight":4},{"ref":"#460","weight":-3}],"rule":"unaverage-quarter","value":146134000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"per-share-quarter","value":0.8049781707200241},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":1.39},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.6},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":-0.36},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":25,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.02},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":27,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.01},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.08},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.15},"#464":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.38},"#465":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":40246663},"#466":{"kind":"computed","op":"product","terms":[{"ref":"#464"},{"ref":"#465"}],"value":-15293731.94},"#467":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":29,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":-0.25},"#468":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":39258879},"#469":{"kind":"computed","op":"product","terms":[{"ref":"#467"},{"ref":"#468"}],"value":-9814719.75},"#470":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#469","weight":-1}],"value":-5479012.1899999995},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#465","weight":4},{"ref":"#468","weight":-3}],"rule":"unaverage-quarter","value":43210015},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#470"},{"ref":"#471"}],"rule":"per-share-quarter","value":-0.12679959009502773},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-0.38},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":31,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.07},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":12,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.06},"#472":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":26,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.59},"#473":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":91122291},"#474":{"kind":"computed","op":"product","terms":[{"ref":"#472"},{"ref":"#473"}],"value":-53762151.69},"#475":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":12,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":-0.59},"#476":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":12,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":84195227},"#477":{"kind":"computed","op":"product","terms":[{"ref":"#475"},{"ref":"#476"}],"value":-49675183.93},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#477","weight":-1}],"value":-4086967.759999998},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#473","weight":4},{"ref":"#476","weight":-3}],"rule":"unaverage-quarter","value":111903483},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"per-share-quarter","value":-0.03652225695244891},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2013-12-31","value":36795000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":6914000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":6184000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":730000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":11986000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":5072000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":12087000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":101000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":12087000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8895000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":13632000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8895000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":4737000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":19007000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":5375000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33155000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":14148000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":33155000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":29850000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":10269000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":47964000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":18114000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":47964000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3309000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":15448000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3309000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":12139000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":32322000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":16874000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":69101000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":36779000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":69101000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26169000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29664000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59544000},"#494":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":66761000},"#495":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26169000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":40592000},"#496":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":96876000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":30115000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":198925000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":102049000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":198925000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31458000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":81294000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":31458000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":49836000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":128339000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":47045000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":206920000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":78581000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":206920000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":250095000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29664000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":220431000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":435289000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":185194000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":678956000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":243667000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":678956000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":148465000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":270162000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":148465000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":121697000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":361092000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":90930000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":651551000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":290459000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":651551000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":185298000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59544000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":125754000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":391862000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":206564000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":683612000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#512","weight":-1}],"rule":"quarter-from-ytd","value":291750000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":683612000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":55631000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":191902000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":55631000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":136271000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":410408000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":218506000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":705513000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":295105000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":705513000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":220094000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":69033000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":151061000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":437510000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":217416000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":752469000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":314959000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":752469000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":49183000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":157320000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":49183000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":108137000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":376290000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":218970000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":693414000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":317124000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":693414000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7762000},"#527":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":9310000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#527"}],"rule":"component-sum","value":17072000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":571000},"#529":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2235000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"component-sum","value":2806000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":795000},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":224000},"#532":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":4033000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":1798000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#533"}],"rule":"component-sum","value":2022000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":881000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":86000},"#536":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6019000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":1986000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#537"}],"rule":"component-sum","value":2072000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1304000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":423000},"#540":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8280000},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":2261000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#541"}],"rule":"component-sum","value":2684000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#540"}],"rule":"component-sum","value":9584000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1852000},"#543":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2428000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":4280000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":2692000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":2695000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":5387000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6938000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#147"}],"rule":"component-sum","value":20835000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10870000},"#547":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2168000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"}],"rule":"component-sum","value":13038000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":26278000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":15408000},"#550":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":14,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":5611000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#547","weight":-1}],"rule":"quarter-from-ytd","value":3443000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#551"}],"rule":"component-sum","value":18851000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":34153000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":7875000},"#554":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":8441000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":2830000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#555"}],"rule":"component-sum","value":10705000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":35981000},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":1828000},"#558":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":11769000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":3328000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#559"}],"rule":"component-sum","value":5156000},"#560":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":0},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#558"},{"ref":"#560"}],"rule":"component-sum","value":47750000},"#561":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2700000},"#562":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3956000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562"}],"rule":"component-sum","value":6656000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#561","weight":-1}],"rule":"quarter-from-ytd","value":893000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":2648000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564"}],"rule":"component-sum","value":3541000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#22"},{"ref":"#25"}],"rule":"component-sum","value":13156000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":192000},"#566":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3097000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566"}],"rule":"component-sum","value":3289000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":304000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":112000},"#569":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":8146000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":5049000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#570"}],"rule":"component-sum","value":5161000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":442000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":138000},"#573":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":13674000},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":5528000},"#575":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":35323000},"#576":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":35323000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#574"},{"ref":"#577"}],"rule":"component-sum","value":5666000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1019000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":577000},"#580":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":19537000},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":5863000},"#582":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":35494000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#575","weight":-1}],"rule":"quarter-from-ytd","value":171000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#581"},{"ref":"#583"}],"rule":"component-sum","value":6611000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#580"},{"ref":"#582"}],"rule":"component-sum","value":56050000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#29"},{"ref":"#32"}],"rule":"component-sum","value":4073000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10142000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#133"},{"ref":"#135"}],"rule":"component-sum","value":17241000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":567000},"#585":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1261000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585"}],"rule":"component-sum","value":1828000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":209000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":-358000},"#588":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":2043000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":782000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#589"}],"rule":"component-sum","value":424000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":388000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":179000},"#592":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":3685000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":1642000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#593"}],"rule":"component-sum","value":1821000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1445000},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":1057000},"#596":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5665000},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":1980000},"#598":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":880000},"#599":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#599","weight":-1}],"rule":"quarter-from-ytd","value":880000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#597"},{"ref":"#600"}],"rule":"component-sum","value":3917000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#596"},{"ref":"#598"}],"rule":"component-sum","value":7990000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#157"}],"rule":"component-sum","value":3752000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13080000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#41"},{"ref":"#43"},{"ref":"#45"}],"rule":"component-sum","value":30107000},"#601":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3212000},"#602":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":6005000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602"}],"rule":"component-sum","value":9217000},"#603":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":5633000},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":2421000},"#605":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":11567000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":5562000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#606"}],"rule":"component-sum","value":7983000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":8351000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#603","weight":-1}],"rule":"quarter-from-ytd","value":2718000},"#609":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":16912000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":5345000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#610"}],"rule":"component-sum","value":8063000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10237000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":1886000},"#613":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":20506000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":3594000},"#615":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":6456000},"#616":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":6400000},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":56000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#614"},{"ref":"#617"}],"rule":"component-sum","value":5536000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#613"},{"ref":"#615"}],"rule":"component-sum","value":37199000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#52"}],"rule":"component-sum","value":8206000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23172000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#60"},{"ref":"#62"}],"rule":"component-sum","value":39920000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2257000},"#619":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":7456000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619"}],"rule":"component-sum","value":9713000},"#620":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":5908000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":3651000},"#622":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":45,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":14093000},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":6637000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#623"}],"rule":"component-sum","value":10288000},"#624":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10174000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":4266000},"#626":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":22860000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":8767000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#627"}],"rule":"component-sum","value":13033000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":14208000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":4034000},"#630":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":29290000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":6430000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#631"}],"rule":"component-sum","value":10464000},"#632":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#630"},{"ref":"#632"}],"rule":"component-sum","value":43498000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#69"}],"rule":"component-sum","value":12198000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17189000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#77"}],"rule":"component-sum","value":54664000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1484000},"#634":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":8378000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":9862000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":2718000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":1234000},"#637":{"kind":"filed","concept":"PaymentsToDevelopSoftware","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":14915000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":6537000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#638"}],"rule":"component-sum","value":7771000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":12380000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3895000},"#639":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":8027000},"#640":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3895000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":4132000},"#641":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":12492000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":4465000},"#642":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17223000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":4731000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17223000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4341000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":126243168},"#643":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":9073000},"#644":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4341000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":4732000},"#645":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":14041000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":4968000},"#646":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":18550000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":4509000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":18550000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4731000},"#647":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":9834000},"#648":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4731000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":5103000},"#649":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":15620000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":5786000},"#650":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":22525000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":6905000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":22525000},"#651":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":13598000},"#652":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6938000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"quarter-from-ytd","value":6660000},"#653":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":20620000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#651","weight":-1}],"rule":"quarter-from-ytd","value":7022000},"#654":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27197000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":6577000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":27197000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6320000},"#655":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":12677000},"#656":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6320000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":6357000},"#657":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":19116000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":6439000},"#658":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26742000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":7626000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":26742000},"#659":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":19952000},"#660":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10142000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":9810000},"#661":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":32760000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#659","weight":-1}],"rule":"quarter-from-ytd","value":12808000},"#662":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":48031000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":15271000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":48031000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":15163000},"#663":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":29334000},"#664":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":15163000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":14171000},"#665":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":45088000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":15754000},"#666":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58189000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#665","weight":-1}],"rule":"quarter-from-ytd","value":13101000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":58189000},"#667":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":26065000},"#668":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13080000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":12985000},"#669":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":49276000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":23211000},"#670":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":74267000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":24991000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":74267000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":24754000},"#671":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":49781000},"#672":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":24754000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"quarter-from-ytd","value":25027000},"#673":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":73908000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":24127000},"#674":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96702000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#673","weight":-1}],"rule":"quarter-from-ytd","value":22794000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":96702000},"#675":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":46118000},"#676":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23172000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":22946000},"#677":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":68290000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":22172000},"#678":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":91323000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":23033000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":91323000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26846000},"#679":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":53933000},"#680":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26846000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":27087000},"#681":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":81672000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":27739000},"#682":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":108074000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":26402000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":108074000},"#683":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":31787000},"#684":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17189000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"quarter-from-ytd","value":14598000},"#685":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":76951000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":45164000},"#686":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":101845000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":24894000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":101845000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15315000},"#687":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":30544000},"#688":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15315000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":15229000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":43703508},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":91122291},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":115368566},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":113045888},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":113757212},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":126349250},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":124957000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385","weight":4},{"ref":"#388","weight":-3}],"rule":"unaverage-quarter","value":115309035},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":113562738},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":115696024},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":120723938},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":123224559},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393","weight":4},{"ref":"#396","weight":-3}],"rule":"unaverage-quarter","value":125029929},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":122267673},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":125772315},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":125551759},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":129086137},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401","weight":4},{"ref":"#404","weight":-3}],"rule":"unaverage-quarter","value":128847297},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":127084785},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":130237875},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":130807743},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409","weight":4},{"ref":"#412","weight":-3}],"rule":"unaverage-quarter","value":123466200},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":125720073},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":123119053},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":134408041},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":137560385},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417","weight":4},{"ref":"#420","weight":-3}],"rule":"unaverage-quarter","value":142528283},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":136414592},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":144714686},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":144867491},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":147413915},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#433","weight":4},{"ref":"#436","weight":-3}],"rule":"unaverage-quarter","value":149132905},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":146683324},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":146677879},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":145683336},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441","weight":4},{"ref":"#444","weight":-3}],"rule":"unaverage-quarter","value":126158807},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":126779000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":142966000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":141011000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":138891000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449","weight":4},{"ref":"#452","weight":-3}],"rule":"unaverage-quarter","value":137442000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":140145000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":135338000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":133118000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":130748000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#425","weight":4},{"ref":"#428","weight":-3}],"rule":"unaverage-quarter","value":127536000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":131721000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":107084000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":121514000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457","weight":4},{"ref":"#460","weight":-3}],"rule":"unaverage-quarter","value":146134000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":124114000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":121029000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":119961000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":25,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":32667242},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":27,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":34512839},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":28,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":40155210},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":43015151},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465","weight":4},{"ref":"#468","weight":-3}],"rule":"unaverage-quarter","value":43210015},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":40246663},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":31,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":96503149},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":12,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":111329917},"#689":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":26,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":91122291},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689","weight":4},{"ref":"#476","weight":-3}],"rule":"unaverage-quarter","value":111903483},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":214000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-47750000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":66.2084517230325},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.81605186222316},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-8.192795513018986},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":4.4166269879059135},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":4328000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":8598000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":113410000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-3541000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":64.8703929512646},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-11.52303032686937},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":11.474845612240884},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":4.259634980299805},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":15157000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":98955000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-1717000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":65.79902237262644},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":6.979695431472082},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":24.254559127655575},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":4.255364601600612},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":45493000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-4343000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":67.63853226207239},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":9.855600651591706},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.06267428697645},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":4.4661161491802295},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-75148000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":21047000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":41432000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-5613000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":65.16794899644854},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.189803331194714},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.4772540124376725},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":6.113750509026741},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":104358000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":15166000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":116448000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-5249000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":71.83418415579504},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":16.84723010020798},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":18.577046700699565},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":6.611744471744472},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":219449000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":87636000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":82672000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-8258000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":71.13981394702392},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.728106470534101},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":16.89051497946205},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":2.287299339500262},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1654949000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":86578000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":128022000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-8249000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":70.00394354371927},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-0.3771808750850724},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":9.845343120106348},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.8094249223499115},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1440172000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":207615000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-10891000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":70.32431141187675},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.91729084617053},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":13.80633724237862},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.448650460900446},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1540793000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":91916000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-16221000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":73.19747397600818},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.957139292134705},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.584100926516099},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":3.388420559171975},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1824019000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":72678000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":201961000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-17009000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":71.29239881656456},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.198794736485032},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":11.135708660139878},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":3.1741565676586347},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1731665000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":97770000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":10166000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":79479000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-3982000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":65.64537231924456},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.57506115251152},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.814835883724899},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":4.481340955043558},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":12320000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":275383000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-20835000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":64.54136943827949},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-0.6888507819041386},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-19.767165510660003},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":4.481340955043558},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-10218000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":75064000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-13038000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":65.8985668381248},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.287414321844418},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.4563759209256295},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":4.403004175338357},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-2090000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":80680000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-18851000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":65.90704050428242},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.470480029057166},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-8.56600545993509},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":4.65403765886916},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-436000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":84889000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-10705000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":66.52200726342478},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":3.0526940910440605},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-2.739772960873438},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":4.555492536543865},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":12958000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":106757000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-5156000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":66.42288742298723},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.132230580079667},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-19.402226678401945},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":4.4166269879059135},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":35537000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":117978000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-1242000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":67.54924120116242},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":13.42208001878651},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":32.83969824170018},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":4.2864642797896115},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":-315442000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":55945000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-13156000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":65.78073616767635},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.696093429518778},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.539041907753536},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":4.2864642797896115},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":-315442000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":43395000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":22880000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-3289000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":65.84706232631997},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":11.411605134312557},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":10.724328437210533},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":6.616211194113893},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-268440000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":16745000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":35431000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-5161000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":65.69980436145542},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.639919327426409},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.552365413522476},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":5.869945990713575},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-88687000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":10750000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":24449000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-5666000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":68.77818123777982},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":12.460928667384914},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.230384528417327},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":5.490913744561044},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":-89937000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":20731000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":95438000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-6611000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":71.44849721039054},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.742436058951746},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":20.62261283420321},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":6.07064839106923},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":-90499000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":29030000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":142875000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-56050000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":68.40082624777826},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.388084672176088},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":12.836160101243513},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":6.07064839106923},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":-90499000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":77256000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":27385000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-4073000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":68.90379652649419},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":18.686185698510087},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":18.648391687679744},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.86968891878258},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-65448000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":36090000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":75369000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-3212000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":66.3612323054245},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.273402025200186},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.589345106260046},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":4.885417550708648},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":341833000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":32663000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":189679000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-17241000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":66.88135937016956},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":10.845952792043784},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.717553847300579},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":4.885417550708648},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":341833000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":104966000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":27836000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-1828000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":63.86134923592993},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":11.122316984937845},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.490780732717985},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":5.70952288021958},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":351775000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":19660000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":220007000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-424000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":74.0211365009318},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":27.78859767176614},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":22.490477845392395},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":4.271905257547956},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":125703000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":122342000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":183373000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-1821000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":73.38342067609052},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":26.173811348504245},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":20.324578384771794},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":4.979823547700195},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-90370000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":101008000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":239750000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-3917000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":75.57645115047258},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":26.133262061536715},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":24.060386649496643},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":4.167431333908117},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-181800000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":164724000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":670966000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-7990000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":73.06801883375589},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":24.571329228540385},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":20.238812024628757},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":4.167431333908117},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-181800000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":407734000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":144713000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-3752000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":74.04557556034185},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":27.356414102708452},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":26.108606981617953},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":4.434237609619595},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":138667000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":159413000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":279473000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-10986000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":70.86115801818057},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":19.835624613917247},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":22.527989692374838},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.179218893155812},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":1495222000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":147912000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":621444000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-30107000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":71.89867048156509},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":19.996101521866255},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":21.188615069936464},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.179218893155812},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":1495222000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":481539000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":50327000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-9217000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":70.1354817993806},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":14.555489188041419},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":14.865191466442015},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.680305460415352},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1520243000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":117771000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-7983000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":70.70402556674955},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.40072803711964},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.496774248677657},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.9344657280918955},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1518645000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":198501000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-8063000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":70.66272589487424},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-160.6105616945543},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-162.00474709362473},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.719203372173934},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1488595000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":286214000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-5536000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":72.03127690491439},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.261759499331674},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":13.570668486858322},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.396091839399767},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1358362000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":646413000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-37199000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":70.98364022444859},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-25.663737850778862},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-27.05603927499629},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.396091839399767},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1358362000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-647810000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":47425000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-8206000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":69.5022601840915},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":12.201873370397127},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":11.6304688731223},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.6946723487466766},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1493867000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":282543000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-12562000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":69.63667101179834},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":13.707109632658296},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":9.885293272643954},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.2094653627488636},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1369494000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":665593000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-39920000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":69.84856880988308},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.182045621834268},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":11.190895572186784},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.2094653627488636},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1369494000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":306862000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":59320000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-9713000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":71.0299804630051},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.540998275418993},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.753635707805818},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.4851651239292116},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1496046000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":140773000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-10288000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":71.58254168686304},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.831792234094776},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.1822335699268},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.4075148143883363},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1526739000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":82438000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":204383000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-13033000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":71.97506076297158},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":13.106233299618061},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.660195347292463},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.3883843315972224},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1468077000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":77252000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":304495000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-10464000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":74.45427043214788},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":18.204519797878806},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.244284537447106},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.9961886175732544},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1476905000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":181755000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":708971000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-43498000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":72.41942904186543},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":13.538570226027408},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":10.799328569414158},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.9961886175732544},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1476905000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":424581000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":36985000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-12198000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":72.590672390249},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-0.632632259834957},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-8.509581773395796},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.138127049069804},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1671267000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":307888000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-9236000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":73.05622728654455},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":14.676918819104484},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":12.560172225272106},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.438072511456646},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":1626810000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":142400000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":638750000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-54664000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":71.63864344073403},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":9.232179909075807},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.652226234705658},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.438072511456646},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":1626810000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":265174000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":70880000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-9862000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":72.17085368229795},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":18.984692931945883},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.03794372359519},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":1.6894997653038295},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":1769497000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":32784000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-7771000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":72.42788932730622},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.743911909539392},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-6.980262242392412},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.4762321982569622},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2084224000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":140601000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-3347000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":98992000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-6656000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":64.2288757469734},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-2.1684160551547613},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.43450888111382896},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":4.377410570157603},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-530000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":124289000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-17072000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":61.78352609940651},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":0.58629681176113},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.6366879429220458},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":3378000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":40117000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-2806000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":62.02388000789421},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.0336491020327612},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.1421945924610222},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-1292000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":46303000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-2022000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":59.19687595567997},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-8.925168787786115},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-7.4125479310263716},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":3000000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":50686000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-2072000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":61.97044128143763},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-6.407188142923122},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-13.164966200613007},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-2583000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":64736000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-2684000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":64.9078752772985},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.27113630761646534},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-8.25425191027853},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.0651822546015968},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":2503000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":201842000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-9584000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":62.35358477639564},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-3.1959548240972233},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-7.793303372854579},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.0651822546015968},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":4615000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":63385000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-4280000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":64.62600140067984},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-8.270843653382984},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-62.494235006747175},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.0360602569026587},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-650000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":65156000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5387000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":64.29723783915912},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-6.177788641733888},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-10.354436568076265},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":6.573061240117158},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-1811000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":67363000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-7186000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":63.216938626400385},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.537445202143205},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-10.489223088163662},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":5.01786996868446},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":0.058635438272501346},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":8.454942375014749},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":14.247978943410416},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":25.121069052154947},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":20.930855228924912},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":22.01701644923426},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":15.527328526432632},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":20.35727233985714},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":32.62837457685187},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":14.60999378507815},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.786615852489433},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":11.566073155469594},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":4.50458685406528},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-12.484269429545371},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-2.4487691712849595},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-0.49793289326420137},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":11.757660445154206},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":26.07875656793965},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":12.679299505247817},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":18.922852983988356},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":26.763201824952603},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.259659763510367},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":47.71232027516148},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":23.666830657304292},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":16.17170291545362},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":27.914651219638664},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":23.177403134733417},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.205827541601806},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":51.31514191683946},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":40.61615405401814},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":38.835030088036866},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":38.882491850778706},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":26.280586801683842},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":38.970548247968665},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":26.68156217342732},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":8.688063860126436},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":20.12715014483837},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":33.39131224672775},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":35.45583041495662},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":25.19037563067225},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.40001591569053},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":33.54334803080057},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":24.217674649438557},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.183316459066743},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":21.730734201288655},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":30.854455699642212},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":35.732055642002344},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":25.245270146122323},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.0412868912976725},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":34.92234890589767},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.151891051884498},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.228034602876393},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.905485902563619},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.4543972092351196},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.42392538913151284},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":8.333333333333332},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-3.0393563715918983},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":6.298022420959819},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-3.979233423712102},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":1.279711234156991},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":7.8830944775635},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-1.0592357206876883},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-2.756636629322942},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":26853000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":30857000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":27974000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":100621000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":109789000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":87276000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":142934000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":70592000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":23065000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":17107000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":27170000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":36656000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":103998000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":46232000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":47934000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":152997000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":34823000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":136513000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":116762000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":177825000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":465923000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":172493000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":172903000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":555806000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-551108000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":398185000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":109525000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":104991000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":208157000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":532655000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":167294000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":367019000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":155830000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":726312000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#690"}],"scale":100,"value":39.10316778464352},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1165389000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#691"}],"scale":100,"value":66.59810586851258},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2804084000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#692"}],"scale":100,"value":81.0721433452065},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2807973000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#693"}],"scale":100,"value":80.99618479237513},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":1817509000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#694"}],"scale":100,"value":125.53907573497574},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":1660223000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#695"}],"scale":100,"value":137.4966495464766},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":1854401000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#696"}],"scale":100,"value":160.64330206896997},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":1868021000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#697"}],"scale":100,"value":159.5595017400768},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":396894000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#698"}],"scale":100,"value":0},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":396894000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#699"}],"scale":100,"value":0},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":649902000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#700"}],"scale":100,"value":40.83923422300593},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":639224000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#701"}],"scale":100,"value":42.103081235998644},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":667409000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#702"}],"scale":100,"value":40.87298792794223},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":677384000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#703"}],"scale":100,"value":40.816730244588},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":677384000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#704"}],"scale":100,"value":40.816730244588},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":700239000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#705"}],"scale":100,"value":40.0186222132729},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1191760000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#706"}],"scale":100,"value":65.87953950459824},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1191760000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#707"}],"scale":100,"value":65.87953950459824},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1200976000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#708"}],"scale":100,"value":66.12363610929776},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1327402000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#709"}],"scale":100,"value":60.51120911374248},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1721271000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#710"}],"scale":100,"value":61.26891117087315},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1804723000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#711"}],"scale":100,"value":58.862163334761064},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1804723000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#712"}],"scale":100,"value":58.862163334761064},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1986119000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#713"}],"scale":100,"value":65.57235492938742},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":2904037000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#714"}],"scale":100,"value":78.35361601797773},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":2904037000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#715"}],"scale":100,"value":78.35361601797773},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":2953347000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#716"}],"scale":100,"value":77.08135887858758},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":2858814000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#717"}],"scale":100,"value":79.66656802436255},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1672343000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#718"}],"scale":100,"value":136.25105615295428},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1732366000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#719"}],"scale":100,"value":131.59113028078363},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1732366000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#720"}],"scale":100,"value":131.59113028078363},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":1740475000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#721"}],"scale":100,"value":131.03681466266391},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1740102000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#722"}],"scale":100,"value":131.24615683448442},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1740102000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#723"}],"scale":100,"value":131.24615683448442},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":1701122000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#724"}],"scale":100,"value":134.31623363873962},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":1650954000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#725"}],"scale":100,"value":138.46236781884897},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":1662716000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#726"}],"scale":100,"value":137.54700141214735},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":1529217000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#727"}],"scale":100,"value":149.62448102525673},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":1529217000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#728"}],"scale":100,"value":149.62448102525673},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":1378850000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#729"}],"scale":100,"value":166.01871124487798},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":1884143000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#730"}],"scale":100,"value":158.2808735854975},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":1884143000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#731"}],"scale":100,"value":158.2808735854975},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":1846999000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#732"}],"scale":100,"value":161.5523884961497},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":1590427000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#733"}],"scale":100,"value":187.7171979600447},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":567127000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#734"}],"scale":100,"value":-5.27236403838999},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-12534000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":552636500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#736"}],"scale":100,"value":-2.2680369465281425},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":15667000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":571631500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#738"}],"scale":100,"value":2.740751690555891},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":110947000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":943542500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":11.758558835452563},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":105854000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":1203283000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":8.797099269249212},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":482319000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2526223500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":19.092491222569976},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":480488000},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2858321500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#746"}],"scale":100,"value":16.810145394771023},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-717068000},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3087926000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#748"}],"scale":100,"value":-23.221670467491773},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":333850000},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":2449754000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#750"}],"scale":100,"value":13.627898964549093},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":164016000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":2502618500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":6.55377557546226},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":182153000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":2547508500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#754"}],"scale":100,"value":7.150241108125842},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-54063000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":399632000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#756"}],"scale":100,"value":-13.528195940265045},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":399632000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#757"}],"scale":100,"value":-13.528195940265045},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-16285000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":440269000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#759"}],"scale":100,"value":-3.698875005962264},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-17242000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":540042000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#761"}],"scale":100,"value":-3.1927146407131297},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-12750000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":553911000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":-2.3018138292974863},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-29901000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":567127000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#765"}],"scale":100,"value":-5.27236403838999},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":81800000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":593388000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#767"}],"scale":100,"value":13.785246752546396},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":593388000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#768"}],"scale":100,"value":13.785246752546396},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":95188000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":700452000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":13.589510773043692},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":86898000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":709813500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":12.24237070723507},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":80990000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":740715000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#774"}],"scale":100,"value":10.934029957541025},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":77491000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":753717000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#776"}],"scale":100,"value":10.281179806213737},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":753717000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#777"}],"scale":100,"value":10.281179806213737},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":96103000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":925666500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":10.382032837960539},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":95894000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":1222101500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":7.846647762072136},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":1222101500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#782"}],"scale":100,"value":7.846647762072136},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":76837000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":1249405000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":6.149887346376875},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":155039000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":1391903000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":11.138635379045809},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":231999000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":1856851500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":12.494213996111158},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":349246000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":1973420500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":17.697495288003747},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":1973420500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#791"}],"scale":100,"value":17.697495288003747},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":480490000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2007526500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":23.934428760965297},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":493507000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":3118149000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":15.82692167693077},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":3118149000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#796"}],"scale":100,"value":15.82692167693077},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":435850000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":3121293000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#798"}],"scale":100,"value":13.963764375853213},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":410719000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":3448758000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":11.909185857633386},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-642279000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":2976224500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":-21.580327693693803},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-694288000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3233385000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":-21.472481625293614},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3233385000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#805"}],"scale":100,"value":-21.472481625293614},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-705860000},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3122858000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#807"}],"scale":100,"value":-22.603013009237053},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":307568000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":2660180500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":11.561922207910328},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":2660180500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#810"}],"scale":100,"value":11.561922207910328},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":296035000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":2499106000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#811"},{"ref":"#812"}],"scale":100,"value":11.845635999433398},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":287125000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":2508420000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"#814"}],"scale":100,"value":11.446448361917064},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":256641000},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":2445701500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"#816"}],"scale":100,"value":10.49355369001491},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":303281000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":2551591000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":11.885956644305455},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":2551591000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#819"}],"scale":100,"value":11.885956644305455},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":188181000},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":2309236500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"#821"}],"scale":100,"value":8.149057058469324},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":162982000},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":2622518000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"#823"}],"scale":100,"value":6.214714255536092},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":2622518000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#824"}],"scale":100,"value":6.214714255536092},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":284758000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":2400927500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":11.860333142087798},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":209268000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":2498158000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":8.376892094094929},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-31514000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":539957500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":-5.836385271063},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-15243000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"totalAssets@2014Q4"}],"scale":100,"value":-6.191232438272483},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"totalAssets@FY2014"}],"scale":100,"value":-6.191232438272483},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-51366000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"totalAssets@2015Q1"}],"scale":100,"value":-15.501475727452153},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-54569000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-10.31300554875191},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-55189000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"totalAssets@2015Q3"}],"scale":100,"value":-10.246351330527402},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":337627500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#835"}],"scale":100,"value":-8.856209876268965},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":320650000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#836"}],"scale":100,"value":-3.9089349758303444},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":346335500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#837"}],"scale":100,"value":4.523648312113543},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":406196000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#838"}],"scale":100,"value":27.313661385144115},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":391940500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#839"}],"scale":100,"value":27.007670807176087},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":527464000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#840"}],"scale":100,"value":91.44112204813977},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":600144500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"#841"}],"scale":100,"value":80.06205172254349},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":58560000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"#842"}],"scale":100,"value":-1224.5013661202186},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-614385000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"#843"}],"scale":100,"value":-54.338891737265726},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":-879783000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#844"}],"scale":100,"value":-18.642778957993052},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":-868442000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#845"}],"scale":100,"value":-20.974688004495405},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":198793000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#846"}],"scale":100,"value":-27.195625600499014},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":198793000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#847"}],"scale":100,"value":-27.195625600499014},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":192216500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"#848"}],"scale":100,"value":-8.472217525550615},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":329391000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#849"}],"scale":100,"value":-5.234508532412847},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":333625000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#850"}],"scale":100,"value":-3.821656050955414},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":337627500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#851"}],"scale":100,"value":-8.856209876268965},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":370825500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#852"}],"scale":100,"value":22.058892929423678},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":370825500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#853"}],"scale":100,"value":22.058892929423678},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":339767500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#854"}],"scale":100,"value":28.015628334081395},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":339185000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#855"}],"scale":100,"value":25.61964709524301},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":371417000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#856"}],"scale":100,"value":21.805679330779153},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":398896000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#857"}],"scale":100,"value":19.426366772291527},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":398896000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#858"}],"scale":100,"value":19.426366772291527},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":402250000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#859"}],"scale":100,"value":23.89136109384711},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":403766000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#860"}],"scale":100,"value":23.749894741013357},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":403766000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#861"}],"scale":100,"value":23.749894741013357},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":413430000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#862"}],"scale":100,"value":18.585250223737997},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":483238000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#863"}],"scale":100,"value":32.08336264946051},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":527964500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#864"}],"scale":100,"value":43.94215898985633},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":574529000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#865"}],"scale":100,"value":60.788228270461545},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":574529000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#866"}],"scale":100,"value":60.788228270461545},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":545310500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#867"}],"scale":100,"value":88.11310253516116},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":685521500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#868"}],"scale":100,"value":71.99001052483402},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":685521500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#869"}],"scale":100,"value":71.99001052483402},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":680320500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"#870"}],"scale":100,"value":64.06539270828969},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":556024000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#871"}],"scale":100,"value":73.86713523157273},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":-36310000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#872"}],"scale":100,"value":1768.876342605343},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":40672500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#873"}],"scale":100,"value":-1707.0207142418094},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":40672500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#874"}],"scale":100,"value":-1707.0207142418094},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":68339500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#806"},{"ref":"#875"}],"scale":100,"value":-1032.8726432004917},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-545494500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#876"}],"scale":100,"value":-56.383336587261645},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-545494500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#877"}],"scale":100,"value":-56.383336587261645},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":-561974500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#811"},{"ref":"#878"}],"scale":100,"value":-52.67765708230534},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-549585500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#813"},{"ref":"#879"}],"scale":100,"value":-52.24391837120885},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-623414000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#815"},{"ref":"#880"}],"scale":100,"value":-41.1670254437661},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":-651290500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#881"}],"scale":100,"value":-46.566163639727584},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":-651290500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#882"}],"scale":100,"value":-46.566163639727584},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":-747030000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#820"},{"ref":"#883"}],"scale":100,"value":-25.190554596200954},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":-928480500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#822"},{"ref":"#884"}],"scale":100,"value":-17.553626597435272},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":-928480500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#885"}],"scale":100,"value":-17.553626597435272},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":-1023585500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#886"}],"scale":100,"value":-27.819659422686232},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":-1259824000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#887"}],"scale":100,"value":-16.6108916801077},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":312289500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#888"}],"scale":100,"value":-10.091277484513569},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1675500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#889"}],"scale":100,"value":-47.50820650552074},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":35545500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#831"},{"ref":"#890"}],"scale":100,"value":-42.883065366924086},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":35545500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#891"}],"scale":100,"value":-42.883065366924086},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"equity@2015Q1"}],"scale":100,"value":-93.55943317183345},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#833"},{"ref":"equity@2015Q2"}],"scale":100,"value":-16.751237870708895},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"equity@2015Q3"}],"scale":100,"value":-17.097281857779265},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":91468000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":33.44363233503596},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":16343000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":19.148437591535927},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":18818000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":21.491057764783818},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":48708000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":36.792132157991354},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":47581000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":31.643456632483403},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":100163000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":23.362341015587653},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":80951000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":17.930220298663492},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":43741000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":7.475368931955884},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":41833000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":7.037036414009812},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-18675000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-2.8828075071857917},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":15616000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":2.3574523331471475},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":22983000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":35.40639635198421},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":77908000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":39.83209861394441},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":23304000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":39.806637855934945},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":23984000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":39.08416849995926},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":21866000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":33.283609352167566},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":22314000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":25.38710961943227},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":26059000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":23.645074358718432},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":76264000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":20.8961358150189},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":24021000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":24.791776325974556},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":30695000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":30.18428194941589},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":43986000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":41.34799774393683},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":63760000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":46.790148824375486},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":162462000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":36.82016902710825},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":48427000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":40.051442371311374},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":69970000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":34.980102785610015},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":214686000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":35.562115181060584},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":58716000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":34.67364281116576},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":247642000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":136.74701123719592},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":253531000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":128.08024370159688},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":347357000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":128.65169371624975},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":907246000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":110.85890522606272},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":322591000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":141.4531582293745},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":99784000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":16.163147621708738},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":603489000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":34.97219847881203},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":28620000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":5.197531626489615},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":56235000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":10.632444696539988},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":62040000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":11.652257859733407},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":90102000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":12.5640914801733},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":236997000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":10.175414342106048},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":61611000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":10.636046306878022},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":35081000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":4.345790166753183},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":182266000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":7.102810439610763},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":5077000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":0.7921956943375941},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":18930000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":3.010132363136764},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":26108000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#937"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":4.103083127194318},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":9840000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":1.1681993346962294},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":59955000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":2.181469281688786},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-33750000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-5.224830251070511},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":29474000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#941"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":3.4587320251313614},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":75169000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":2.676642220364256},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":19073000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#943"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":3.115464779713961},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":39182000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.227955703978982},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":15044000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":18.380637042286207},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":70569000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":56.44526563324854},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":18007000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":44.42224195776594},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":18856000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":44.357665435554814},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":18062000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":37.91829365579209},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2012-12-31","value":-652000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2013-12-31","value":4003000}},"quality":[{"metric":"revenue","periodKey":"FY2025","rule":"period-consistency","severity":"warning","message":"Quarters sum to 2.8010e+9 but the year reports 2.8835e+9 (2.86% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2026Q2","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 33 of 41 period(s), by up to 7.4% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}