{"schemaVersion":2,"ticker":"EXPE","company":{"ticker":"EXPE","name":"Expedia Group, Inc.","exchange":"Nasdaq","cik":1324424,"sic":"4700","sicDescription":"Transportation Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:39.212Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[2743051000,3033645000,3449009000,4030347000,4771259000,5763485000,6672317000,8774000000,10060000000,11223000000,12067000000,5199000000,8598000000,11667000000,12839000000,13691000000,14733000000],"costOfRevenue":[602682000,685487000,761272000,898604000,1038034000,1179081000,1309559000,1597000000,1757000000,1965000000,2163000000,1649000000,1522000000,1657000000,1573000000,1443000000,1456000000],"grossProfit":[2140369000,2348158000,2687737000,3131743000,3733225000,4584404000,5362758000,7177000000,8303000000,9258000000,9904000000,3550000000,7076000000,10010000000,11266000000,12248000000,13277000000],"operatingExpenses":[1391993000,1515899000,1806274000,2098096000,2644954000,3336105000,4216328000,5418000000,6266000000,6778000000,7089000000,3501000000,4358000000,6264000000,6937000000,7788000000,8261000000],"operatingIncome":[397743000,500787000,479609000,431724000,366060000,517764000,413566000,462000000,625000000,714000000,903000000,-2719000000,186000000,1085000000,1033000000,1319000000,1871000000],"pretaxIncome":[319776000,425839000,402072000,350057000,300693000,464641000,925962000,277000000,417000000,485000000,775000000,-3151000000,-38000000,538000000,1018000000,1542000000,1591000000],"interestExpense":[49452000,66428000,90718000,87788000,87358000,98089000,126195000,173000000,182000000,190000000,173000000,360000000,351000000,277000000,245000000,246000000,299000000],"netIncome":[299526000,421500000,472294000,280171000,232850000,398097000,764465000,282000000,378000000,406000000,565000000,-2612000000,12000000,352000000,797000000,1234000000,1294000000],"dilutedEps":[2.05,2.93,3.41,2,1.67,2.99,5.7,1.82,2.42,2.65,3.77,-19,-1.8,2.17,5.31,8.95,9.81],"cash":[611180000,621199000,689134000,1293161000,1021033000,1402700000,1676299000,1796811000,2847000000,2443000000,3315000000,3363000000,4111000000,4096000000,4225000000,4183000000,5413000000],"currentAssets":[1225049000,1707555000,2274429000,2642266000,2219287000,2924489000,2976261000,3450251000,5540000000,5197000000,7735000000,5634000000,8181000000,8791000000,9230000000,9815000000,12199000000],"totalAssets":[5937156000,6656922000,6505258000,7132746000,7739481000,9020538000,15485675000,15777546000,18516000000,18033000000,21416000000,18690000000,21548000000,21561000000,21642000000,22388000000,24452000000],"currentLiabilities":[1835057000,1895347000,2553357000,3010075000,3294381000,4186615000,5926017000,6127198000,7879000000,8060000000,10714000000,5406000000,9450000000,10778000000,11783000000,13611000000,16657000000],"totalLiabilities":[null,3890394000,4186139000,4729885000,5115625000,6566736000,9897675000,10084546000,12365000000,12352000000,15865000000,15673000000,17996000000,null,null,null,null],"totalDebt":[895086000,1249221000,1249281000,1249345000,1249412000,1746787000,3183140000,3159336000,4249000000,3717000000,4938000000,8216000000,8450000000,6240000000,6253000000,6266000000,6161000000],"equity":[2749726000,2736703000,2305167000,2389388000,2258985000,1893729000,4930000000,5693000000,6129000000,5651000000,5536000000,3004000000,3552000000,3728000000,2786000000,2799000000,2547000000],"temporaryEquity":[null,29825000,13952000,13473000,364871000,560073000,658000000,0,22000000,30000000,15000000,13000000,0,null,null,null,null],"operatingCashFlow":[676004000,777483000,825729000,1237182000,763200000,1366959000,1368045000,1549000000,1845000000,1975000000,2767000000,-3834000000,3748000000,3440000000,2690000000,3085000000,3880000000],"capex":[78842000,136376000,207837000,235697000,308581000,328387000,787041000,749000000,710000000,878000000,1160000000,797000000,673000000,662000000,846000000,756000000,770000000],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,959000000,910000000,893000000,814000000,792000000,807000000,838000000,887000000],"dilutedShares":[146071000,144014000,138702000,139929000,139593000,133168000,134018000,154517000,156385000,152889000,149884000,141414000,149734000,161751000,150228000,137919000,131943000],"sharesOutstanding":[null,null,null,null,null,null,null,null,null,null,null,138074000,150125000,147757000,131522000,123271000,116975000],"freeCashFlow":[597162000,641107000,617892000,1001485000,454619000,1038572000,581004000,800000000,1135000000,1097000000,1607000000,-4631000000,3075000000,2778000000,1844000000,2329000000,3110000000],"totalCosts":[2345308000,2532858000,2969400000,3598623000,4405199000,5245721000,6258751000,8312000000,9435000000,10509000000,11164000000,7918000000,8412000000,10582000000,11806000000,12372000000,12862000000],"capexOutflow":[-78842000,-136376000,-207837000,-235697000,-308581000,-328387000,-787041000,-749000000,-710000000,-878000000,-1160000000,-797000000,-673000000,-662000000,-846000000,-756000000,-770000000],"grossMargin":[78.02877161233968,77.40384916494844,77.92780476942798,77.70405377006,78.24402322322054,79.54222141638262,80.37324965225723,81.79849555504902,82.53479125248508,82.49131248329323,82.07508079887296,68.2823619926909,82.29820888578739,85.79754864146739,87.74826699898746,89.4602293477467,90.11742347111925],"operatingMargin":[14.500022055732831,16.50776541091657,13.905704508164519,10.711832008509441,7.6721888289862274,8.983522989996503,6.198236684498053,5.265557328470481,6.21272365805169,6.361935311414061,7.483218695616143,-52.298518945951145,2.1632937892533146,9.299734293305907,8.045797959342629,9.634066174859397,12.699382338966943],"netMargin":[10.919446995334757,13.89417680710828,13.693614600599766,6.95153543851187,4.880263259655366,6.9072271377473875,11.457264395561543,3.214041486209255,3.757455268389662,3.6175710594315245,4.682191099693378,-50.24043085208694,0.13956734124214934,3.017056655524128,6.207648570760963,9.013220363742604,8.783004140365167],"currentRatio":[0.6675808980320502,0.9009194622409511,0.8907602814647541,0.8778073636038969,0.6736582684273617,0.6985330631070686,0.5022363250054801,0.5631042117457278,0.7031349155984262,0.644789081885856,0.7219525854022774,1.042175360710322,0.8657142857142858,0.8156429764334756,0.7833319188661632,0.7211079274116523,0.7323647715675091],"netDebt":[283906000,628022000,560147000,-43816000,228379000,344087000,1506841000,1362525000,1402000000,1274000000,1623000000,4853000000,4339000000,2144000000,2028000000,2083000000,748000000],"ebit":[369228000,492267000,492790000,437845000,388051000,562730000,1052157000,450000000,599000000,675000000,948000000,-2791000000,313000000,815000000,1263000000,1788000000,1890000000],"fcfMargin":[21.769992610418107,21.133224223664932,17.915059079289154,24.84860484717569,9.52828173863544,18.01986124714474,8.70767980598044,9.117848187827672,11.282306163021868,9.774570079301434,13.317311676473025,-89.07482208116946,35.76413119330077,23.810748264335306,14.36248929044318,17.011175224600102,21.109074865947193],"ebitda":[null,null,null,null,null,null,null,null,null,1634000000,1858000000,-1898000000,1127000000,1607000000,2070000000,2626000000,2777000000],"debtToCapital":[24.557809840397805,31.3408133220804,35.14697640815114,34.33461592263021,35.61204732531695,47.98185202317474,39.23437781179667,35.6892915045249,40.94237810753517,39.677625960717336,47.145312201642156,73.22638146167559,70.40493251124813,62.60032102728732,69.17800641663901,69.12300055157198,70.75103353238401],"returnOnAssets":[5.044940708985918,6.693622192906856,7.176531547205705,4.108680419803367,3.1313400474589312,4.750555473713962,6.238948465844151,1.8040367625587905,2.2044964379011724,2.2216750116282253,2.864457907678268,-13.025482471450655,0.05964511158606293,1.633069660627711,3.6895585954679073,5.605269134680899,5.525192143467121],"returnOnEquity":[11.675856463750488,15.365185624383365,18.734874163752735,11.935998193652008,10.018559181890094,19.172859002570366,22.4060773808573,5.309234679469077,6.394857046185079,6.893039049235994,10.1010101010101,-61.17096018735363,0.36607687614399026,9.670329670329672,24.47037150752226,44.189794091316024,48.410026187803965],"revenueGrowth":[-6.60405657039993,10.593824176072552,13.69191187498866,16.85521841201343,18.383330269081057,20.795894752307518,15.768792666242737,31.498548405299086,14.656940961932975,11.560636182902595,7.520270872315771,-56.915554818927646,65.37795729948066,35.694347522679706,10.04542727350648,6.636030843523644,7.610839237455269]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[769768000,852428000,485143000,646418000,751537000,898099000,737591000,727835000,913591000,1020450000,787133000,816488000,1039980000,1199020000,974859000,1012367000,1205017000,1401860000,1152015000,1200371000,1494632000,1712504000,1355978000,1373397000,1662600000,1937753000,1698567000,1903961000,2195869000,2580905000,2092829000,2189000000,2586000000,2966000000,2319000000,2508000000,2880000000,3276000000,2559000000,2609000000,3153000000,3558000000,2747000000,2209000000,566000000,1504000000,920000000,1246000000,2111000000,2962000000,2279000000,2249000000,3181000000,3619000000,2618000000,2665000000,3358000000,3929000000,2887000000,2889000000,3558000000,4060000000,3184000000,2988000000,3786000000,4412000000,3547000000,3426000000,4315000000],"costOfRevenue":[148762000,169436000,140971000,158030000,168571000,190033000,168853000,175610000,195810000,206451000,183401000,200098000,229741000,243633000,225132000,250581000,262607000,276318000,248528000,294619000,300501000,299708000,284253000,321918000,321082000,328066000,338493000,402570000,406380000,416907000,371143000,422000000,439000000,459000000,437000000,487000000,498000000,504000000,476000000,513000000,522000000,569000000,559000000,629000000,381000000,363000000,276000000,311000000,374000000,442000000,395000000,371000000,419000000,455000000,412000000,414000000,407000000,412000000,340000000,358000000,362000000,388000000,335000000,357000000,377000000,376000000,346000000,377000000,403000000],"grossProfit":[621006000,682992000,344172000,488388000,582966000,708066000,568738000,552225000,717781000,813999000,603732000,616390000,810239000,955387000,749727000,761786000,942410000,1125542000,903487000,905752000,1194131000,1412796000,1071725000,1051479000,1341518000,1609687000,1360074000,1501391000,1789489000,2163998000,1721686000,1767000000,2147000000,2507000000,1882000000,2021000000,2382000000,2772000000,2083000000,2096000000,2631000000,2989000000,2188000000,1580000000,185000000,1141000000,644000000,935000000,1737000000,2520000000,1884000000,1878000000,2762000000,3164000000,2206000000,2251000000,2951000000,3517000000,2547000000,2531000000,3196000000,3672000000,2849000000,2631000000,3409000000,4036000000,3201000000,3049000000,3912000000],"operatingExpenses":[354272000,381381000,334760000,360924000,384279000,427726000,342970000,427902000,478442000,492413000,407517000,459072000,536422000,600370000,502232000,601101000,701196000,736161000,606496000,742236000,864420000,939318000,790501000,909496000,1059400000,1176536000,1071026000,1305161000,1441562000,1451927000,1219350000,1497000000,1698000000,1677000000,1394000000,1787000000,1809000000,1774000000,1408000000,1767000000,1904000000,1908000000,1510000000,1509000000,534000000,772000000,686000000,876000000,1422000000,1532000000,528000000,1547000000,1926000000,1879000000,912000000,1686000000,1788000000,1879000000,1584000000,1899000000,2006000000,2104000000,1779000000,1974000000,2172000000,2178000000,1937000000,2115000000,2347000000],"operatingIncome":[114642000,222974000,-32820000,52162000,126536000,209154000,112935000,35158000,143707000,209099000,91645000,48683000,154441000,227090000,1510000,-105628000,94286000,238691000,138711000,-2998000,129220000,296836000,94706000,-51001000,90092000,344998000,29477000,-97298000,25662000,386152000,147186000,-73000000,103000000,481000000,114000000,-165000000,111000000,672000000,96000000,-131000000,265000000,609000000,160000000,-1294000000,-849000000,-113000000,-463000000,-369000000,-132000000,524000000,163000000,-135000000,345000000,747000000,128000000,-121000000,443000000,607000000,104000000,-110000000,451000000,762000000,216000000,-70000000,485000000,1036000000,420000000,251000000,800000000],"pretaxIncome":[76181000,198198000,-21629000,26911000,78331000,136670000,63585000,5903000,88133000,171840000,60465000,26827000,134864000,204338000,-15972000,-119271000,87423000,212080000,120461000,-19485000,106605000,289525000,87996000,31651000,558057000,342187000,-5933000,-165886000,-12195000,339555000,115526000,-131000000,57000000,415000000,76000000,-169000000,-14000000,612000000,56000000,-141000000,235000000,561000000,120000000,-1479000000,-953000000,-224000000,-495000000,-750000000,-224000000,465000000,471000000,-208000000,-127000000,690000000,183000000,-61000000,464000000,444000000,171000000,-155000000,488000000,874000000,335000000,-217000000,423000000,1131000000,254000000,25000000,1027000000],"interestExpense":[20805000,21180000,null,21203000,20209000,26993000,null,22522000,22489000,23234000,22473000,21392000,21989000,22101000,22306000,21748000,21629000,21966000,22015000,21804000,22321000,25558000,28406000,27994000,28515000,33259000,36427000,43960000,42939000,43374000,42727000,43000000,43000000,44000000,52000000,51000000,51000000,47000000,41000000,41000000,39000000,40000000,53000000,50000000,95000000,113000000,102000000,98000000,83000000,86000000,84000000,81000000,73000000,63000000,60000000,61000000,61000000,62000000,61000000,62000000,61000000,61000000,62000000,58000000,58000000,62000000,121000000,111000000,61000000],"netIncome":[40902000,117014000,102226000,59395000,114262000,176550000,71293000,52039000,140393000,209534000,70328000,-3281000,105241000,171477000,6734000,-104226000,71500000,170859000,94717000,-14304000,89373000,257059000,65969000,44143000,449644000,283216000,-12538000,-108589000,31649000,279331000,79457000,-86000000,57000000,352000000,55000000,-137000000,1000000,525000000,17000000,-103000000,183000000,409000000,76000000,-1301000000,-736000000,-192000000,-383000000,-578000000,-172000000,376000000,386000000,-122000000,-185000000,482000000,177000000,-145000000,385000000,425000000,132000000,-135000000,386000000,684000000,299000000,-200000000,330000000,959000000,205000000,-6000000,878000000],"dilutedEps":[0.28,0.8,null,0.4,0.79,1.23,0.5,0.37,1.01,1.5,0.51,-0.02,0.76,1.21,0.05,-0.77,0.51,1.22,0.7,-0.11,0.67,1.94,0.5062829444701914,0.34,3.38,2.12,-0.09507123949488666,-0.72,0.21,1.81,0.5097375412711515,-0.57,0.36,2.23,0.35,-0.91,0.01,3.43,0.11,-0.69,1.21,2.71,0.52,-9.24,-5.34,-1.56,-2.89,-4.17,-2.02,2.26,1.7925946593565443,-0.78,-1.17,2.98,1.1002142064581648,-0.95,2.54,2.87,0.9191323859386686,-0.99,2.8,5.04,2.199186506620687,-1.56,2.48,7.33,1.5980515256458256,-0.05,7.16],"cash":[862294000,838579000,611180000,997461000,795854000,950871000,621199000,871253000,1297285000,1265589000,689134000,1272508000,1343346000,1314728000,1293161000,1082798000,1311817000,1394498000,1021033000,1484066000,1433820000,2252748000,1402700000,1735283000,3187129000,1455339000,1676299000,2063329000,2296524000,1844475000,1796811000,2503230000,2874823000,3239886000,2847000000,3423000000,3072000000,2920000000,2443000000,3708000000,4258000000,3797000000,3315000000,3905000000,5053000000,4353000000,3363000000,4291000000,5464000000,5031000000,4111000000,5552000000,5568000000,4588000000,4096000000,5904000000,6274000000,5056000000,4225000000,5686000000,6242000000,4722000000,4183000000,5715000000,6304000000,5826000000,5413000000,5540000000,6682000000],"currentAssets":[null,null,1225049000,null,1815691000,2208322000,1707555000,2427450000,2954000000,2598173000,2274429000,2584642000,3086511000,3091410000,2642266000,2980871000,3263710000,2705806000,2219287000,3314954000,3640965000,3836818000,2924489000,3485928000,4990392000,3173472000,2976261000,3796132000,4163977000,3620294000,3450251000,5328413000,6026561000,5983802000,5540000000,7431000000,7794000000,6172000000,5197000000,7702000000,8824000000,7969000000,7735000000,7652000000,8944000000,6735000000,5634000000,8836000000,11113000000,9043000000,8181000000,11147000000,11786000000,9270000000,8791000000,12126000000,12813000000,10094000000,9230000000,12348000000,13515000000,10832000000,9815000000,13587000000,14733000000,12850000000,12199000000,14153000000,16302000000],"totalAssets":[null,null,5937156000,null,6622894000,7132741000,6656922000,7457588000,8045277000,7676683000,6505258000,6818183000,7505096000,7507565000,7132746000,8432420000,8744096000,8201610000,7739481000,8888377000,9234829000,9424988000,9020538000,10135088000,11831926000,12403273000,15485675000,16390044000,16728542000,16131766000,15777546000,17668906000,18623248000,19035232000,18516000000,20429000000,20554000000,19141000000,18033000000,20963000000,22201000000,21381000000,21416000000,20417000000,21905000000,19679000000,18690000000,21866000000,24181000000,21944000000,21548000000,24577000000,24744000000,21879000000,21561000000,24986000000,25676000000,22522000000,21642000000,24761000000,25893000000,23405000000,22388000000,26114000000,26976000000,25108000000,24452000000,26459000000,29061000000],"currentLiabilities":[null,null,1835057000,null,2587222000,2380223000,1895347000,2652880000,2998119000,2616269000,2553357000,3002189000,3450185000,3298579000,3010075000,3984307000,4210912000,3721419000,3294381000,4449255000,4857877000,4541707000,4186615000,5382649000,5968228000,5941246000,5926017000,6957960000,7446755000,6619438000,6127198000,8019571000,8744502000,8272556000,7879000000,9991000000,10497000000,8763000000,8060000000,10726000000,11676000000,10582000000,10714000000,9608000000,7872000000,5636000000,5406000000,8774000000,11713000000,9751000000,9450000000,12469000000,13837000000,11119000000,10778000000,14612000000,15429000000,12560000000,11783000000,15565000000,17756000000,14787000000,13611000000,18573000000,19614000000,17262000000,16657000000,19362000000,20354000000],"totalLiabilities":[null,null,null,null,null,null,3890394000,null,null,null,4186139000,null,null,null,4729885000,5807165000,6048168000,5538638000,5115625000,6291289000,6755285000,6902666000,6566736000,7779132000,9099268000,9329595000,9897675000,11022851000,11477788000,10600174000,10084546000,null,null,12797453000,12365000000,14599000000,14982000000,13195000000,12352000000,15300000000,16265000000,15609000000,15865000000,null,null,null,15673000000,null,null,null,17996000000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,null,895086000,null,895374000,1644728000,1249221000,1645064000,1645237000,1645414000,1249281000,1249296000,1249312000,1249328000,1249345000,1249361000,1249378000,1249395000,1249412000,1249430000,1249448000,1746712000,1746787000,1746862000,2472536000,2475425000,3183140000,3209491000,3196847000,3204210000,3159336000,3170933000,3220946000,4235736000,4249000000,4271000000,4231000000,3727000000,3717000000,3704000000,3715000000,4919000000,4938000000,4930000000,7653000000,8176000000,8216000000,8464000000,8480000000,8465000000,8450000000,7719000000,6727000000,6237000000,6240000000,6243000000,6247000000,6250000000,6253000000,6256000000,6259000000,6263000000,6266000000,6211000000,6213000000,6216000000,6161000000,4470000000,5459000000],"equity":[null,null,2749726000,null,2666554000,2771854000,2736703000,2769099000,3013848000,3038020000,2305167000,2155499000,2341978000,2472309000,2389388000,2270231000,2338213000,2305306000,2258985000,2105934000,1990875000,2001879000,1893729000,1828996000,2174909000,2506198000,4930000000,4697209000,4266922000,3952628000,5693000000,5659058000,5822116000,6215310000,6129000000,5808000000,5552000000,5927000000,5651000000,5634000000,5907000000,5739000000,5536000000,3741000000,3203000000,3112000000,3004000000,2688000000,2582000000,3091000000,3552000000,3567000000,3381000000,3713000000,3728000000,3290000000,3216000000,2926000000,2786000000,2136000000,2126000000,2566000000,2799000000,2321000000,2086000000,2593000000,2547000000,1836000000,2471000000],"temporaryEquity":[null,null,null,null,null,null,29825000,null,null,null,13952000,null,null,null,13473000,355024000,357715000,357666000,364871000,491154000,488669000,520443000,560073000,526960000,557749000,567480000,658000000,669984000,983832000,1578964000,0,null,null,22469000,22000000,22000000,20000000,19000000,30000000,29000000,29000000,33000000,15000000,null,null,null,13000000,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,-24218000,-144328000,619527000,313806000,4384000,-160234000,729090000,490701000,5699000,-192969000,847816000,552779000,53313000,-216726000,881089000,318519000,-224193000,-212215000,971438000,493504000,101860000,-199843000,1051064000,610967000,-120505000,-173481000,1108323000,617774000,-182419000,null,1688000000,701000000,-443000000,-101000000,1676000000,815000000,-371000000,-145000000,2149000000,1138000000,-861000000,341000000,-784000000,-1846000000,-819000000,-385000000,2170000000,2514000000,-1221000000,285000000,2991000000,1628000000,-997000000,-182000000,3157000000,1146000000,-1375000000,-238000000,2879000000,1501000000,-1493000000,198000000,2952000000,1121000000,-497000000,304000000,3931000000,1478000000],"capex":[null,20880000,15910000,29675000,43453000,40196000,23052000,46086000,52530000,59251000,49970000,50814000,66403000,59763000,58717000,87156000,70684000,77576000,73165000,74749000,82464000,82465000,88709000,102650000,366077000,156712000,161602000,167578000,212403000,187063000,181956000,167000000,190000000,169000000,184000000,192000000,219000000,223000000,244000000,274000000,299000000,291000000,296000000,287000000,206000000,176000000,128000000,168000000,183000000,179000000,143000000,156000000,159000000,170000000,177000000,233000000,223000000,213000000,177000000,177000000,194000000,194000000,191000000,196000000,200000000,189000000,185000000,184000000,199000000],"depreciationAndAmortization":[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,228000000,228000000,228000000,226000000,229000000,232000000,220000000,212000000,209000000,205000000,201000000,199000000,197000000,197000000,199000000,199000000,192000000,199000000,208000000,208000000,210000000,205000000,211000000,212000000,219000000,223000000,225000000,220000000,228000000,228000000],"dilutedShares":[145444500,146864000,null,147251000,144487500,143142000,null,139084000,139053000,139684000,136995000,139306000,138192000,141423000,140766000,135641000,141112000,140451000,134766000,130559000,133668000,132274000,131623000,131402000,132960000,133417000,138266000,151052000,153532000,154236000,155072000,150531000,157033000,157760000,155980000,151817000,152617000,153153000,151344000,147882000,151561000,150635000,146800000,140823000,141072000,141306000,142452000,145181000,149093000,160460000,153577000,156366000,157290000,161829000,159519000,152477000,151844000,147748000,144396000,135501000,137832000,135732000,135711000,128641000,132809000,131014000,128208000,121827000,122552000],"sharesOutstanding":[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,136832712,null,null,null,null,null,138074000,null,null,145924000,150125000,151554000,152024000,150966000,147757000,144084000,138885000,134331000,131522000,128007000,125281000,123316000,123271000,122220000,118969000,117514000,116975000,114476000,114473000],"freeCashFlow":[null,-45098000,-160238000,589852000,270353000,-35812000,-183286000,683004000,438171000,-53552000,-242939000,797002000,486376000,-6450000,-275443000,793933000,247835000,-301769000,-285380000,896689000,411040000,19395000,-288552000,948414000,244890000,-277217000,-335083000,940745000,405371000,-369482000,null,1521000000,511000000,-612000000,-285000000,1484000000,596000000,-594000000,-389000000,1875000000,839000000,-1152000000,45000000,-1071000000,-2052000000,-995000000,-513000000,2002000000,2331000000,-1400000000,142000000,2835000000,1469000000,-1167000000,-359000000,2924000000,923000000,-1588000000,-415000000,2702000000,1307000000,-1687000000,7000000,2756000000,921000000,-686000000,119000000,3747000000,1279000000],"totalCosts":[655126000,629454000,517963000,594256000,625001000,688945000,624656000,692677000,769884000,811351000,695488000,767805000,885539000,971930000,973349000,1117995000,1110731000,1163169000,1013304000,1203369000,1365412000,1415668000,1261272000,1424398000,1572508000,1592755000,1669090000,2001259000,2170207000,2194753000,1945643000,2262000000,2483000000,2485000000,2205000000,2673000000,2769000000,2604000000,2463000000,2740000000,2888000000,2949000000,2587000000,3503000000,1415000000,1617000000,1383000000,1615000000,2243000000,2438000000,2116000000,2384000000,2836000000,2872000000,2490000000,2786000000,2915000000,3322000000,2783000000,2999000000,3107000000,3298000000,2968000000,3058000000,3301000000,3376000000,3127000000,3175000000,3515000000],"capexOutflow":[null,-20880000,-15910000,-29675000,-43453000,-40196000,-23052000,-46086000,-52530000,-59251000,-49970000,-50814000,-66403000,-59763000,-58717000,-87156000,-70684000,-77576000,-73165000,-74749000,-82464000,-82465000,-88709000,-102650000,-366077000,-156712000,-161602000,-167578000,-212403000,-187063000,-181956000,-167000000,-190000000,-169000000,-184000000,-192000000,-219000000,-223000000,-244000000,-274000000,-299000000,-291000000,-296000000,-287000000,-206000000,-176000000,-128000000,-168000000,-183000000,-179000000,-143000000,-156000000,-159000000,-170000000,-177000000,-233000000,-223000000,-213000000,-177000000,-177000000,-194000000,-194000000,-191000000,-196000000,-200000000,-189000000,-185000000,-184000000,-199000000],"grossMargin":[80.6744369732179,80.12313063390691,70.94238193687222,75.5529703690182,77.56983355443577,78.8405287167673,77.10750266746747,75.87227874449566,78.56699551549873,79.76863148610906,76.70012564585655,75.49284251575038,77.90909440566165,79.68065586895965,76.90619874258739,75.24800788646805,78.2071954171601,80.28918722268985,78.42666979162598,75.45600485183331,79.89464965289115,82.49884379832105,79.03704927366078,76.56045557111308,80.68795861903043,83.06977205041096,80.07184879960579,78.85618455420042,81.4934315298408,83.84648020752411,82.26596630685069,80.72179077204203,83.02397525135345,84.52461227242077,81.15567054764985,80.58213716108453,82.70833333333333,84.61538461538461,81.39898397811646,80.33729398236872,83.4443387250238,84.00786958965712,79.65052784856206,71.52557718424627,32.685512367491164,75.86436170212765,70,75.04012841091493,82.28327806726669,85.0776502363268,82.66783677051338,83.50377945753668,86.82804149638478,87.4274661508704,84.2627960275019,84.46529080675423,87.87969029184039,89.51387121404937,88.22306892968479,87.60816891658013,89.8257448004497,90.44334975369458,89.4786432160804,88.05220883534136,90.04226096143687,91.4777878513146,90.24527769946434,88.99591360186807,90.66048667439166],"operatingMargin":[14.893058687812433,26.15751711581506,-6.765015675790437,8.069391632039949,16.836962118964202,23.288523870976363,15.311331076436671,4.830490427088558,15.729905395302712,20.49086187466314,11.642886272078544,5.962488119849894,14.850381738110348,18.939634034461477,0.15489419495537304,-10.433765620570405,7.824453928865734,17.026735908007932,12.04072863634588,-0.24975611706714007,8.645606410139752,17.333448564207735,6.984331604200069,-3.7134928938973943,5.418741729820763,17.804023526218256,1.7354040199768395,-5.1102937507648525,1.1686489494591892,14.96188352535254,7.032872728732256,-3.3348560986751945,3.982985305491106,16.217127444369524,4.915912031047866,-6.578947368421052,3.854166666666667,20.51282051282051,3.751465416178194,-5.021080873898045,8.404693942277195,17.116357504215852,5.824535857298872,-58.578542326844726,-150,-7.513297872340425,-50.32608695652174,-29.614767255216695,-6.252960682141165,17.690749493585415,7.152259763053971,-6.002667852378836,10.845646023263125,20.641061066592982,4.889228418640183,-4.5403377110694185,13.192376414532458,15.449223721048613,3.602355386214063,-3.8075458636206303,12.67566048341765,18.76847290640394,6.78391959798995,-2.3427041499330654,12.810353935552035,23.481414324569354,11.840992387933465,7.326328079392878,18.53997682502897],"netMargin":[5.313549017366272,13.727141764465738,21.071312994313015,9.188327057724258,15.203775728939492,19.658189130596963,9.66565481411785,7.149834783982634,15.367161016253444,20.533490126904795,8.934703538029787,-0.40184301545154366,10.119521529260178,14.301429500758953,0.6907665621387298,-10.295278293346188,5.933526249007275,12.188021628407972,8.221854750155162,-1.19163158723428,5.979598991591241,15.010709464036287,4.865049432955402,3.2141471111412065,27.044628894502587,14.615691473577902,-0.7381516301682536,-5.7033206037308535,1.4412972722871902,10.82298651054572,3.796631258454465,-3.9287345820009136,2.2041763341067284,11.867835468644639,2.3717119448037947,-5.4625199362041466,0.034722222222222224,16.025641025641026,0.6643220007815553,-3.947872748179379,5.803996194100856,11.49522203485104,2.766654532216964,-58.895427795382524,-130.03533568904592,-12.76595744680851,-41.630434782608695,-46.3884430176565,-8.147797252486972,12.694125590817015,16.937253181219834,-5.42463317029791,-5.815781200880226,13.3185962973197,6.760886172650879,-5.440900562851782,11.465157832042882,10.817001781623823,4.57222029788708,-4.672897196261682,10.848791455874087,16.84729064039409,9.390703517587939,-6.693440428380187,8.716323296354993,21.736174070716228,5.779531998872287,-0.17513134851138354,20.347624565469292],"currentRatio":[null,null,0.6675808980320502,null,0.7017917287345269,0.9277794559585384,0.9009194622409511,0.9150244262838877,0.9852844400105533,0.99308328004498,0.8907602814647541,0.8609191493273741,0.894592898641667,0.9371944707099633,0.8778073636038969,0.7481529410258798,0.7750601294921385,0.7270898547032731,0.6736582684273617,0.7450582176117125,0.7494971568856107,0.8447964608901455,0.6985330631070686,0.6476231312872156,0.8361597445673993,0.5341425014214191,0.5022363250054801,0.545581176091843,0.5591666437260256,0.5469186356908246,0.5631042117457278,0.6644261893809532,0.6891828717061304,0.7233317006255382,0.7031349155984262,0.7437693924532078,0.7424978565304373,0.7043250028529042,0.644789081885856,0.7180682453850457,0.7557382665296334,0.7530712530712531,0.7219525854022774,0.7964196502914238,1.136178861788618,1.1949964513839602,1.042175360710322,1.0070663323455664,0.948774865534022,0.9273920623525792,0.8657142857142858,0.893977063116529,0.8517742285177423,0.8337080672722367,0.8156429764334756,0.8298658636736929,0.8304491541901614,0.8036624203821656,0.7833319188661632,0.7933183424349503,0.7611511601712098,0.7325353350916346,0.7211079274116523,0.7315457922791149,0.7511471397981034,0.7444096860155255,0.7323647715675091,0.7309678752195021,0.800923651370738],"netDebt":[null,null,283906000,null,99520000,693857000,628022000,773811000,347952000,379825000,560147000,-23212000,-94034000,-65400000,-43816000,166563000,-62439000,-145103000,228379000,-234636000,-184372000,-506036000,344087000,11579000,-714593000,1020086000,1506841000,1146162000,900323000,1359735000,1362525000,667703000,346123000,995850000,1402000000,848000000,1159000000,807000000,1274000000,-4000000,-543000000,1122000000,1623000000,1025000000,2600000000,3823000000,4853000000,4173000000,3016000000,3434000000,4339000000,2167000000,1159000000,1649000000,2144000000,339000000,-27000000,1194000000,2028000000,570000000,17000000,1541000000,2083000000,496000000,-91000000,390000000,748000000,-1070000000,-1223000000],"ebit":[96986000,219378000,null,48114000,98540000,163663000,null,28425000,110622000,195074000,82938000,48219000,156853000,226439000,6334000,-97523000,109052000,234046000,142476000,2319000,128926000,315083000,116402000,59645000,586572000,375446000,30494000,-121926000,30744000,382929000,158253000,-88000000,100000000,459000000,128000000,-118000000,37000000,659000000,97000000,-100000000,274000000,601000000,173000000,-1429000000,-858000000,-111000000,-393000000,-652000000,-141000000,551000000,555000000,-127000000,-54000000,753000000,243000000,0,525000000,506000000,232000000,-93000000,549000000,935000000,397000000,-159000000,481000000,1193000000,375000000,136000000,1088000000],"fcfMargin":[null,-5.290534801766249,-33.02902443197161,91.24931545841855,35.97334529105021,-3.987533668337232,-24.84927283548742,93.84049956377476,47.96139629221391,-5.247880836885688,-30.86378032683168,97.61343706214912,46.7678224581242,-0.5379393171089724,-28.254650159664113,78.42343735028898,20.566929761156896,-21.52632930535146,-24.77224688914641,74.70098827779078,27.501083878841083,1.1325520991483815,-21.27999126829491,69.0560704588695,14.729339588596174,-14.306106092985019,-19.727393738368875,49.409888122708395,18.460618552381767,-14.315986059153667,null,69.48378254910918,19.760247486465584,-20.633850303438976,-12.289780077619664,59.17065390749602,20.694444444444443,-18.13186813186813,-15.20125048847206,71.86661556151782,26.60957817951158,-32.377740303541316,1.6381507098653074,-48.48347668628339,-362.54416961130744,-66.15691489361703,-55.760869565217384,160.67415730337078,110.42160113690194,-47.26536124240378,6.230802983764809,126.05602489995553,46.18044640050299,-32.246476927328,-13.71275783040489,109.718574108818,27.48659916617034,-40.41740900992619,-14.374783512296501,93.52717203184493,36.734120292299046,-41.55172413793103,0.2198492462311558,92.23560910307899,24.326465927099843,-15.548504079782411,3.3549478432478153,109.36952714535902,29.640787949015063],"ebitda":[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,128000000,502000000,829000000,399000000,-1200000000,-626000000,109000000,-181000000,-443000000,64000000,752000000,754000000,70000000,143000000,952000000,442000000,192000000,724000000,714000000,440000000,117000000,754000000,1146000000,609000000,60000000,704000000,1418000000,595000000,364000000,1316000000],"debtToCapital":[null,null,24.557809840397805,null,25.137341349965524,37.2398384089778,31.3408133220804,37.2678580288041,35.312448688959314,35.13263985357752,35.14697640815114,36.69225313124579,34.78727699517444,33.569313718667345,34.33461592263021,35.49732468990724,34.82498423036517,35.14768190067181,35.61204732531695,37.23679457727984,38.55936584099795,46.59649452287539,47.98185202317474,48.85154835566737,53.202049728399146,49.69113479683227,39.23437781179667,40.59204219206496,42.83153725684704,44.77130822298898,35.6892915045249,35.91094260458476,35.617869257116666,40.52930204306823,40.94237810753517,42.375235638456196,43.24849228253092,38.605759270768594,39.677625960717336,39.66588134504177,38.60943670754521,46.15312441358604,47.145312201642156,56.85618729096989,70.49557848194546,72.43090007087172,73.22638146167559,75.89670014347202,76.65883203760622,73.25199030806507,70.40493251124813,68.39447102604997,66.55124653739612,62.68341708542714,62.60032102728732,65.48830378684569,66.01500581211033,68.11246730601569,69.17800641663901,74.54718779790277,74.64519976147884,70.93668592139541,69.12300055157198,72.79653070792311,74.86444149897578,70.56419570893404,70.75103353238401,70.88487155090391,68.83984867591425],"returnOnAssets":[null,null,null,null,5.9324065884189,6.343045401480301,6.693622192906856,5.55332367516146,6.003134269432773,6.391322174312789,7.176531547205705,5.84170199984295,4.910776095210063,4.527916035091102,4.108680419803367,2.3504119804312,1.790673653188417,1.8443616548927617,3.1313400474589312,3.7269878516560175,3.789381178240635,4.843192089590969,4.750555473713962,4.79979856456224,7.7545402697283,7.723675284989491,6.238948465844151,4.612478460050641,1.356686452056738,1.330665782513912,1.8030643739491845,1.7877063150801773,1.8657499379805094,2.2888334113705127,2.2044964379011724,1.7166297801249235,1.3834560303980514,2.326054598578508,2.2216750116282253,2.1260146888287594,2.9096012162320197,2.4974088149647105,2.864457907678268,-3.0594490091831803,-7.0375912574252935,-10.487092060399416,-13.025482471450655,-8.935032991982593,-5.750119342099553,-3.6374120077841576,0.05964511158606293,2.015373683870551,1.8599897802759324,2.560299386167081,1.633069660627711,1.3276032524262051,3.566045220150734,3.7927073714555974,3.6895585954679073,3.2444167487486686,3.133665574279121,4.6465042349816015,5.605269134680899,4.595577395577396,4.210406854678546,5.722177560653845,5.525192143467121,5.660700359500124,7.266627406891875],"returnOnEquity":[null,null,null,null,14.734260022485952,16.322396489858413,15.365185624383365,14.955911652129448,15.501543728771308,16.291540918099084,18.734874163752735,16.934336569198134,14.25819285391273,12.47711343551356,11.935998193652008,8.099274018071595,6.21705396211394,6.064406612922975,10.018559181890094,14.751363351244754,15.73749482570001,19.82013774657926,19.172859002570366,23.204682167154182,39.215427396139596,37.39829643548679,22.4060773808573,18.746974696626907,6.014997909755782,5.878870246698084,5.306372964322696,5.879280632683572,6.537550953817401,7.916196971303326,6.394857046185079,5.7032937306151235,4.765205489376053,7.313270703844656,6.893039049235994,7.690963118335955,10.856095645344272,8.674781416080918,10.1010101010101,-13.504,-34.07244785949506,-48.6498700711784,-61.17096018735363,-58.764971224140616,-45.808124459809854,-24.40754473641786,0.36607687614399026,14.964028776978417,15.260774777796412,16.490299823633155,9.670329670329672,9.596033250692724,27.254812793694107,25.36526585329116,24.47037150752226,29.745669001105785,30.25084238113066,38.85651857246904,44.189794091316024,52.45680951312542,52.849002849002844,53.8088776894747,48.410026187803965,71.59008900649508,89.35703313583498],"revenueGrowth":[null,null,null,null,-2.368375926253108,5.357754555223426,52.03579150889532,12.595101002756737,21.56301020442106,13.623331058157294,6.716730545790273,12.180370551017749,13.834308788068196,17.499142535156054,23.849336770278985,23.990432192512312,15.86924748552856,16.91714900502077,18.172474173188125,18.57073571145642,24.034100763723675,22.15941677485627,17.704890995342936,14.414376888478643,11.238084023358264,13.153195554579721,25.265085421739887,38.631510044073195,32.074401539757005,33.19060788449302,23.21144823842687,14.970842364943394,17.76658807970786,14.920928898971475,10.80695078288767,14.572864321608048,11.368909512761016,10.451786918408622,10.349288486416564,4.027113237639557,9.47916666666666,8.608058608058599,7.346619773348961,-15.331544653123807,-82.0488423723438,-57.72906127037661,-66.50891882053149,-43.59438660027162,272.9681978798586,96.94148936170212,147.7173913043478,80.4975922953451,50.686878256750354,22.18095881161377,14.87494515138219,18.497109826589586,5.564287959761072,8.565902182923457,10.27501909854851,8.405253283302061,5.955926146515789,3.3341817256299366,10.287495670245939,3.4267912772585563,6.408094435075884,8.669950738916254,11.400753768844218,14.658634538152615,13.972530375066029]}},"filings":[{"accn":"0001324424-20-000009","filed":"2020-02-14","form":"10-K"},{"accn":"0001324424-21-000015","filed":"2021-02-12","form":"10-K"},{"accn":"0001324424-22-000009","filed":"2022-02-11","form":"10-K"},{"accn":"0001324424-21-000044","filed":"2021-05-07","form":"10-Q"},{"accn":"0001324424-21-000070","filed":"2021-08-06","form":"10-Q"},{"accn":"0001324424-21-000093","filed":"2021-11-05","form":"10-Q"},{"accn":"0001324424-23-000007","filed":"2023-02-10","form":"10-K"},{"accn":"0001324424-22-000023","filed":"2022-05-03","form":"10-Q"},{"accn":"0001324424-22-000051","filed":"2022-08-05","form":"10-Q"},{"accn":"0001324424-22-000065","filed":"2022-11-04","form":"10-Q"},{"accn":"0001324424-24-000007","filed":"2024-02-09","form":"10-K"},{"accn":"0001324424-23-000031","filed":"2023-05-05","form":"10-Q"},{"accn":"0001324424-23-000048","filed":"2023-08-03","form":"10-Q"},{"accn":"0001324424-23-000060","filed":"2023-11-03","form":"10-Q"},{"accn":"0001324424-25-000008","filed":"2025-02-07","form":"10-K"},{"accn":"0001324424-24-000026","filed":"2024-05-03","form":"10-Q"},{"accn":"0001324424-24-000038","filed":"2024-08-09","form":"10-Q"},{"accn":"0001324424-24-000052","filed":"2024-11-08","form":"10-Q"},{"accn":"0001324424-26-000008","filed":"2026-02-13","form":"10-K"},{"accn":"0001324424-25-000028","filed":"2025-05-09","form":"10-Q"},{"accn":"0001324424-25-000042","filed":"2025-08-08","form":"10-Q"},{"accn":"0001324424-25-000051","filed":"2025-11-07","form":"10-Q"},{"accn":"0001324424-26-000035","filed":"2026-05-08","form":"10-Q"},{"accn":"0001324424-26-000053","filed":"2026-08-06","form":"10-Q"},{"accn":"0001324424-19-000006","filed":"2019-02-08","form":"10-K"},{"accn":"0001193125-14-039090","filed":"2014-02-07","form":"10-K"},{"accn":"0001193125-15-377580","filed":"2015-11-16","form":"8-K"},{"accn":"0001193125-10-170982","filed":"2010-07-30","form":"10-Q"},{"accn":"0001193125-10-240037","filed":"2010-10-29","form":"10-Q"},{"accn":"0001193125-12-050009","filed":"2012-02-10","form":"10-K"},{"accn":"0001193125-13-039072","filed":"2013-02-06","form":"10-K"},{"accn":"0001193125-16-457822","filed":"2016-02-11","form":"10-K"},{"accn":"0001324424-17-000006","filed":"2017-02-10","form":"10-K"},{"accn":"0001324424-18-000006","filed":"2018-02-09","form":"10-K"},{"accn":"0001193125-11-115909","filed":"2011-04-29","form":"10-Q"},{"accn":"0001193125-11-201168","filed":"2011-07-29","form":"10-Q"},{"accn":"0001193125-11-299302","filed":"2011-11-07","form":"10-Q"},{"accn":"0001193125-12-186822","filed":"2012-04-27","form":"10-Q"},{"accn":"0001193125-12-317259","filed":"2012-07-27","form":"10-Q"},{"accn":"0001193125-12-435807","filed":"2012-10-26","form":"10-Q"},{"accn":"0001193125-13-175029","filed":"2013-04-26","form":"10-Q"},{"accn":"0001193125-13-303051","filed":"2013-07-26","form":"10-Q"},{"accn":"0001193125-13-418920","filed":"2013-10-31","form":"10-Q"},{"accn":"0001193125-14-177620","filed":"2014-05-02","form":"10-Q"},{"accn":"0001193125-14-290046","filed":"2014-08-01","form":"10-Q"},{"accn":"0001193125-14-390060","filed":"2014-10-31","form":"10-Q"},{"accn":"0001193125-15-163181","filed":"2015-05-01","form":"10-Q"},{"accn":"0001193125-15-271360","filed":"2015-07-31","form":"10-Q"},{"accn":"0001193125-15-358395","filed":"2015-10-30","form":"10-Q"},{"accn":"0001193125-16-564423","filed":"2016-04-29","form":"10-Q"},{"accn":"0001193125-16-662614","filed":"2016-07-29","form":"10-Q"},{"accn":"0001324424-16-000013","filed":"2016-10-28","form":"10-Q"},{"accn":"0001324424-17-000015","filed":"2017-04-28","form":"10-Q"},{"accn":"0001324424-17-000039","filed":"2017-07-28","form":"10-Q"},{"accn":"0001324424-17-000061","filed":"2017-10-27","form":"10-Q"},{"accn":"0001324424-18-000019","filed":"2018-04-27","form":"10-Q"},{"accn":"0001324424-18-000039","filed":"2018-07-27","form":"10-Q"},{"accn":"0001324424-18-000053","filed":"2018-10-26","form":"10-Q"},{"accn":"0001324424-19-000020","filed":"2019-05-03","form":"10-Q"},{"accn":"0001324424-19-000031","filed":"2019-07-25","form":"10-Q"},{"accn":"0001324424-19-000047","filed":"2019-11-07","form":"10-Q"},{"accn":"0001324424-20-000040","filed":"2020-05-21","form":"10-Q"},{"accn":"0001324424-20-000058","filed":"2020-07-31","form":"10-Q"},{"accn":"0001324424-20-000077","filed":"2020-11-05","form":"10-Q"},{"accn":"0001193125-11-030900","filed":"2011-02-11","form":"10-K"}],"provenance":{"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10060000000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2508000000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2880000000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3276000000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":2559000000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11223000000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2609000000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3153000000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3558000000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2747000000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":12067000000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2209000000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":566000000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":1504000000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":920000000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":5199000000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":1246000000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2111000000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2962000000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8598000000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":6319000000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":2279000000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8598000000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2249000000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3181000000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3619000000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11667000000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9049000000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":2618000000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":11667000000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2665000000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3358000000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3929000000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12839000000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":9952000000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":2887000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12839000000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2889000000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3558000000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4060000000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13691000000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":10507000000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":3184000000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":13691000000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2988000000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3786000000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4412000000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14733000000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":11186000000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":3547000000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14733000000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3426000000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4315000000},"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":8774000000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2189000000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2586000000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2966000000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerIncludingAssessedTax","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2319000000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":816488000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1039980000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1199020000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":974859000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":4030347000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":769768000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":852428000},"#10":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2743051000},"#11":{"kind":"filed","concept":"SalesRevenueNet","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":2257908000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":485143000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":2743051000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":646418000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":751537000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":898099000},"revenue@2010Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":737591000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":3033645000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":727835000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":913591000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1020450000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":787133000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":3449009000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1012367000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1205017000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1401860000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":1152015000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":4771259000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1200371000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1494632000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1712504000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":1355978000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":5763485000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1373397000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":1662600000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1937753000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":1698567000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6672317000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1903961000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2195869000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2580905000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2092829000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":148762000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":169436000},"#12":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":602682000},"#13":{"kind":"filed","concept":"CostOfRevenue","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":461711000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":140971000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":602682000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":158030000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":168571000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":190033000},"#14":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":685487000},"#15":{"kind":"filed","concept":"CostOfRevenue","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":516634000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":168853000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":685487000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":175610000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":195810000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":206451000},"#16":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":761272000},"#17":{"kind":"filed","concept":"CostOfRevenue","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":577871000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":183401000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":761272000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":200098000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":229741000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":243633000},"#18":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":898604000},"#19":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":673472000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":225132000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":898604000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":250581000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":262607000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":276318000},"#20":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1038034000},"#21":{"kind":"filed","concept":"CostOfRevenue","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":789506000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":248528000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1038034000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":294619000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":300501000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":299708000},"#22":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1179081000},"#23":{"kind":"filed","concept":"CostOfRevenue","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":894828000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":284253000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1179081000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":321918000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":321082000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":328066000},"#24":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1309559000},"#25":{"kind":"filed","concept":"CostOfRevenue","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":971066000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":338493000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1309559000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":402570000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":406380000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":416907000},"#26":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1597000000},"#27":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1225857000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":371143000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1597000000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":422000000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":439000000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":459000000},"#28":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1757000000},"#29":{"kind":"filed","concept":"CostOfRevenue","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1320000000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":437000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1757000000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":487000000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":498000000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":504000000},"#30":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1965000000},"#31":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1489000000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":476000000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1965000000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":513000000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":59,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":522000000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":569000000},"#32":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2163000000},"#33":{"kind":"filed","concept":"CostOfRevenue","filing":60,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1604000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":559000000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2163000000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":629000000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":381000000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":363000000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1649000000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1373000000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":276000000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1649000000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":311000000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":374000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":442000000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1522000000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1127000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":395000000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1522000000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":371000000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":419000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":455000000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1657000000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1245000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":412000000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1657000000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":414000000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":407000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":412000000},"#40":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573000000},"#41":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1233000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":340000000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573000000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":358000000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":362000000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":388000000},"#42":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1443000000},"#43":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1108000000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":335000000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1443000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":357000000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":377000000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":376000000},"#44":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1456000000},"#45":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1110000000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":346000000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1456000000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":377000000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":403000000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":8303000000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":2021000000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":2382000000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":2772000000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":2083000000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":9258000000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":2096000000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":2631000000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":2989000000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":2188000000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":9904000000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":1580000000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":185000000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":1141000000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":644000000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":3550000000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":935000000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":1737000000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":2520000000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":1884000000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":7076000000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":1878000000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":2762000000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":3164000000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":2206000000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":10010000000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":2251000000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":2951000000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":3517000000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":2547000000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":11266000000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":2531000000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":3196000000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":3672000000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":2849000000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":12248000000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":2631000000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":3409000000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":4036000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":3201000000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":13277000000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":3049000000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":3912000000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":7177000000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":1767000000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":2147000000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":2507000000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":1882000000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":616390000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":810239000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":955387000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":749727000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":3131743000},"grossProfit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"costOfRevenue@2009Q2","weight":-1}],"rule":"accounting-identity","value":621006000},"grossProfit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"costOfRevenue@2009Q3","weight":-1}],"rule":"accounting-identity","value":682992000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"costOfRevenue@2009Q4","weight":-1}],"rule":"accounting-identity","value":344172000},"grossProfit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"costOfRevenue@FY2009","weight":-1}],"rule":"accounting-identity","value":2140369000},"grossProfit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"costOfRevenue@2010Q1","weight":-1}],"rule":"accounting-identity","value":488388000},"grossProfit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"costOfRevenue@2010Q2","weight":-1}],"rule":"accounting-identity","value":582966000},"grossProfit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"costOfRevenue@2010Q3","weight":-1}],"rule":"accounting-identity","value":708066000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"costOfRevenue@2010Q4","weight":-1}],"rule":"accounting-identity","value":568738000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":2348158000},"grossProfit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"costOfRevenue@2011Q1","weight":-1}],"rule":"accounting-identity","value":552225000},"grossProfit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"costOfRevenue@2011Q2","weight":-1}],"rule":"accounting-identity","value":717781000},"grossProfit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"costOfRevenue@2011Q3","weight":-1}],"rule":"accounting-identity","value":813999000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":603732000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":2687737000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":761786000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":942410000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":1125542000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":903487000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":3733225000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":905752000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":1194131000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":1412796000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":1071725000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":4584404000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":1051479000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":1341518000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":1609687000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":1360074000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":5362758000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":1501391000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":1789489000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":2163998000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":1721686000},"#46":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":67380000},"#47":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":271492000},"#48":{"kind":"filed","concept":"RestructuringCharges","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6098000},"#49":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":9302000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47"},{"ref":"#48"},{"ref":"#49"}],"rule":"component-sum","value":354272000},"#50":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":73165000},"#51":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":284847000},"#52":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":13781000},"#53":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":9588000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51"},{"ref":"#52"},{"ref":"#53"}],"rule":"component-sum","value":381381000},"#54":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":272853000},"#55":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":208454000},"#56":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":64399000},"#57":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1061097000},"#58":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":792223000},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":268874000},"#60":{"kind":"filed","concept":"RestructuringCharges","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":34168000},"#61":{"kind":"filed","concept":"RestructuringCharges","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":28597000},"#62":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":5571000},"#63":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":23875000},"#64":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":27959000},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":-4084000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#59"},{"ref":"#62"},{"ref":"#65"}],"rule":"component-sum","value":334760000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#57"},{"ref":"#60"},{"ref":"#63"}],"rule":"component-sum","value":1391993000},"#66":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":71058000},"#67":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":280838000},"#68":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":9028000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67"},{"ref":"#68"}],"rule":"component-sum","value":360924000},"#69":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":79105000},"#70":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":296830000},"#71":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":8344000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70"},{"ref":"#71"}],"rule":"component-sum","value":384279000},"#72":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":75581000},"#73":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":344019000},"#74":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":8126000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73"},{"ref":"#74"}],"rule":"component-sum","value":427726000},"#75":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":258604000},"#76":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":225744000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":32860000},"#78":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1234781000},"#79":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":921687000},"#80":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":313094000},"#81":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":22514000},"#82":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":25498000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":-2984000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#80"},{"ref":"#83"}],"rule":"component-sum","value":342970000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#78"},{"ref":"#81"}],"rule":"component-sum","value":1515899000},"#84":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":71160000},"#85":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":350908000},"#86":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5834000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85"},{"ref":"#86"}],"rule":"component-sum","value":427902000},"#87":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":72045000},"#88":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":400483000},"#89":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5914000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":478442000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":78680000},"#91":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":408169000},"#92":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5564000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"},{"ref":"#92"}],"rule":"component-sum","value":492413000},"#93":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":309708000},"#94":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":221885000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":87823000},"#96":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1474641000},"#97":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1159560000},"#98":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":315081000},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":21925000},"#100":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":17312000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":4613000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#98"},{"ref":"#101"}],"rule":"component-sum","value":407517000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#96"},{"ref":"#99"}],"rule":"component-sum","value":1806274000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":78578000},"#103":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":377072000},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":3422000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":459072000},"#105":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":83218000},"#106":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":444573000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8631000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":536422000},"#108":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":85140000},"#109":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":505756000},"#110":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":9474000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":600370000},"#111":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":345354000},"#112":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":246936000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":98418000},"#114":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":1721037000},"#115":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1327401000},"#116":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":393636000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":31705000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":21527000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":10178000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#116"},{"ref":"#119"}],"rule":"component-sum","value":502232000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#114"},{"ref":"#117"}],"rule":"component-sum","value":2098096000},"#120":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":92376000},"#121":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":496155000},"#122":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12570000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"},{"ref":"#122"}],"rule":"component-sum","value":601101000},"#123":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":91891000},"#124":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":590468000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":18837000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":701196000},"#126":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":92351000},"#127":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":625296000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":18514000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"},{"ref":"#128"}],"rule":"component-sum","value":736161000},"#129":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":377078000},"#130":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":276618000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":100460000},"#132":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2196145000},"#133":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1711919000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":484226000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":71731000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":49921000},"#137":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#136","weight":-1}],"rule":"quarter-from-ytd","value":21810000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#134"},{"ref":"#137"}],"rule":"component-sum","value":606496000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"},{"ref":"#135"}],"rule":"component-sum","value":2644954000},"#138":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":99045000},"#139":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":624699000},"#140":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18492000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":742236000},"#141":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":102540000},"#142":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":743616000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":18264000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":864420000},"#144":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":104999000},"#145":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":815800000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":18519000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"},{"ref":"#146"}],"rule":"component-sum","value":939318000},"#147":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":425373000},"#148":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":306584000},"#149":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#148","weight":-1}],"rule":"quarter-from-ytd","value":118789000},"#150":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2808329000},"#151":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2184115000},"#152":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":624214000},"#153":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":26000000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":76773000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":55275000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":21498000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#152"},{"ref":"#153"},{"ref":"#156"}],"rule":"component-sum","value":790501000},"#157":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":25630000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#150"},{"ref":"#157"},{"ref":"#154"}],"rule":"component-sum","value":3336105000},"#158":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":116397000},"#159":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":763381000},"#160":{"kind":"filed","concept":"RestructuringCharges","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4676000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25042000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"},{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":909496000},"#162":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":141394000},"#163":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":885480000},"#164":{"kind":"filed","concept":"RestructuringCharges","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":5646000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":26880000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163"},{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":1059400000},"#166":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":130168000},"#167":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":943289000},"#168":{"kind":"filed","concept":"RestructuringCharges","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":71679000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":31400000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"},{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":1176536000},"#170":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":573913000},"#171":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":387959000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":185954000},"#173":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":3381086000},"#174":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2592150000},"#175":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":788936000},"#176":{"kind":"filed","concept":"RestructuringCharges","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":23000000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":156458000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":83322000},"#179":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":73136000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#175"},{"ref":"#176"},{"ref":"#179"}],"rule":"component-sum","value":1071026000},"#180":{"kind":"filed","concept":"RestructuringCharges","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":104871000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#173"},{"ref":"#180"},{"ref":"#177"}],"rule":"component-sum","value":4216328000},"#181":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":146011000},"#182":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1039348000},"#183":{"kind":"filed","concept":"RestructuringCharges","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":29803000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":89999000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"},{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":1305161000},"#185":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":192555000},"#186":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1154993000},"#187":{"kind":"filed","concept":"RestructuringCharges","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9833000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":84181000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"},{"ref":"#187"},{"ref":"#188"}],"rule":"component-sum","value":1441562000},"#189":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":165829000},"#190":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":1204521000},"#191":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6638000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":74939000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190"},{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":1451927000},"#193":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":678000000},"#194":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":504395000},"#195":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":173605000},"#196":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":4367000000},"#197":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":3398862000},"#198":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":968138000},"#199":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":56000000},"#200":{"kind":"filed","concept":"RestructuringCharges","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":46274000},"#201":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":9726000},"#202":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":317000000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":249119000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":67881000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#198"},{"ref":"#201"},{"ref":"#204"}],"rule":"component-sum","value":1219350000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#196"},{"ref":"#199"},{"ref":"#202"}],"rule":"component-sum","value":5418000000},"#205":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":158000000},"#206":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1270000000},"#207":{"kind":"filed","concept":"RestructuringCharges","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2000000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":67000000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"},{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":1497000000},"#209":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":179000000},"#210":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":1443000000},"#211":{"kind":"filed","concept":"RestructuringCharges","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10000000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":66000000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"},{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":1698000000},"#213":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":141000000},"#214":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1461000000},"#215":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":4000000},"#216":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":71000000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"},{"ref":"#215"},{"ref":"#216"}],"rule":"component-sum","value":1677000000},"#217":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":676000000},"#218":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":478000000},"#219":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":198000000},"#220":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":5298000000},"#221":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":4174000000},"#222":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":1124000000},"#223":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":17000000},"#224":{"kind":"filed","concept":"RestructuringCharges","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16000000},"#225":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"#226":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":275000000},"#227":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":204000000},"#228":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":71000000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#222"},{"ref":"#225"},{"ref":"#228"}],"rule":"component-sum","value":1394000000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#220"},{"ref":"#223"},{"ref":"#226"}],"rule":"component-sum","value":6266000000},"#229":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":199000000},"#230":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1516000000},"#231":{"kind":"filed","concept":"RestructuringCharges","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":0},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":72000000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":1787000000},"#233":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":196000000},"#234":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1541000000},"#235":{"kind":"filed","concept":"RestructuringCharges","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":0},"#236":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":72000000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"},{"ref":"#235"},{"ref":"#236"}],"rule":"component-sum","value":1809000000},"#237":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":202000000},"#238":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1501000000},"#239":{"kind":"filed","concept":"RestructuringCharges","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":0},"#240":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":71000000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238"},{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":1774000000},"#241":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":774000000},"#242":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":597000000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":177000000},"#244":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":5721000000},"#245":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":4558000000},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":1163000000},"#247":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":0},"#248":{"kind":"filed","concept":"RestructuringCharges","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":0},"#249":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":0},"#250":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":283000000},"#251":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":215000000},"#252":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":68000000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#246"},{"ref":"#249"},{"ref":"#252"}],"rule":"component-sum","value":1408000000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#244"},{"ref":"#247"},{"ref":"#250"}],"rule":"component-sum","value":6778000000},"#253":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":184000000},"#254":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1521000000},"#255":{"kind":"filed","concept":"RestructuringCharges","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10000000},"#256":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":52000000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"},{"ref":"#255"},{"ref":"#256"}],"rule":"component-sum","value":1767000000},"#257":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":205000000},"#258":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1643000000},"#259":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4000000},"#260":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":52000000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258"},{"ref":"#259"},{"ref":"#260"}],"rule":"component-sum","value":1904000000},"#261":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":210000000},"#262":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":1646000000},"#263":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2000000},"#264":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":50000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262"},{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":1908000000},"#265":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":807000000},"#266":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":599000000},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":208000000},"#268":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":6060000000},"#269":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":4810000000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":1250000000},"#271":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":24000000},"#272":{"kind":"filed","concept":"RestructuringCharges","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":16000000},"#273":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"#274":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":198000000},"#275":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":154000000},"#276":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":44000000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#270"},{"ref":"#273"},{"ref":"#276"}],"rule":"component-sum","value":1510000000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#268"},{"ref":"#271"},{"ref":"#274"}],"rule":"component-sum","value":7089000000},"#277":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":185000000},"#278":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1205000000},"#279":{"kind":"filed","concept":"RestructuringCharges","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":75000000},"#280":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"},{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":1509000000},"#281":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":149000000},"#282":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":291000000},"#283":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":53000000},"#284":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":41000000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"},{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":534000000},"#285":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":132000000},"#286":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":525000000},"#287":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":78000000},"#288":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":37000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"},{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":772000000},"#289":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":589000000},"#290":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":466000000},"#291":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290","weight":-1}],"rule":"quarter-from-ytd","value":123000000},"#292":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2527000000},"#293":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2021000000},"#294":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":506000000},"#295":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":231000000},"#296":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":206000000},"#297":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":25000000},"#298":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":154000000},"#299":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":122000000},"#300":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":32000000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294"},{"ref":"#297"},{"ref":"#300"}],"rule":"component-sum","value":686000000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#292"},{"ref":"#295"},{"ref":"#298"}],"rule":"component-sum","value":3501000000},"#301":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":156000000},"#302":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":664000000},"#303":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":29000000},"#304":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27000000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"},{"ref":"#303"},{"ref":"#304"}],"rule":"component-sum","value":876000000},"#305":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":184000000},"#306":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1199000000},"#307":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":13000000},"#308":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":26000000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306"},{"ref":"#307"},{"ref":"#308"}],"rule":"component-sum","value":1422000000},"#309":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":182000000},"#310":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":1314000000},"#311":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":12000000},"#312":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":24000000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310"},{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":1532000000},"#313":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":705000000},"#314":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":522000000},"#315":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"#316":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3499000000},"#317":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3177000000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317","weight":-1}],"rule":"quarter-from-ytd","value":322000000},"#319":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":55000000},"#320":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":54000000},"#321":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":1000000},"#322":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":99000000},"#323":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":77000000},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#318"},{"ref":"#321"},{"ref":"#324"}],"rule":"component-sum","value":528000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#316"},{"ref":"#319"},{"ref":"#322"}],"rule":"component-sum","value":4358000000},"#325":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":186000000},"#326":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1339000000},"#327":{"kind":"filed","concept":"RestructuringCharges","filing":7,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":0},"#328":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":22000000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"},{"ref":"#327"},{"ref":"#328"}],"rule":"component-sum","value":1547000000},"#329":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":189000000},"#330":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1716000000},"#331":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":0},"#332":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":21000000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330"},{"ref":"#331"},{"ref":"#332"}],"rule":"component-sum","value":1926000000},"#333":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":187000000},"#334":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1669000000},"#335":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":0},"#336":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":23000000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334"},{"ref":"#335"},{"ref":"#336"}],"rule":"component-sum","value":1879000000},"#337":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":748000000},"#338":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":562000000},"#339":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":186000000},"#340":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5428000000},"#341":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4724000000},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":704000000},"#343":{"kind":"filed","concept":"RestructuringCharges","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#344":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":0},"#345":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":0},"#346":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":88000000},"#347":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":66000000},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":22000000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#342"},{"ref":"#345"},{"ref":"#348"}],"rule":"component-sum","value":912000000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#340"},{"ref":"#343"},{"ref":"#346"}],"rule":"component-sum","value":6264000000},"#349":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":184000000},"#350":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1487000000},"#351":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":0},"#352":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":15000000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"},{"ref":"#351"},{"ref":"#352"}],"rule":"component-sum","value":1686000000},"#353":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":194000000},"#354":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1579000000},"#355":{"kind":"filed","concept":"RestructuringCharges","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":0},"#356":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":15000000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#354"},{"ref":"#355"},{"ref":"#356"}],"rule":"component-sum","value":1788000000},"#357":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":194000000},"#358":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1671000000},"#359":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":0},"#360":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":14000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#358"},{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":1879000000},"#361":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":771000000},"#362":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":572000000},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"#364":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6107000000},"#365":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4737000000},"#366":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":1370000000},"#367":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#368":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":0},"#369":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":0},"#370":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":59000000},"#371":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":44000000},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#366"},{"ref":"#369"},{"ref":"#372"}],"rule":"component-sum","value":1584000000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#364"},{"ref":"#367"},{"ref":"#370"}],"rule":"component-sum","value":6937000000},"#373":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":186000000},"#374":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1650000000},"#375":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":48000000},"#376":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15000000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"},{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":1899000000},"#377":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":180000000},"#378":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1793000000},"#379":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":18000000},"#380":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":15000000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"},{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":2006000000},"#381":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":229000000},"#382":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1855000000},"#383":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":6000000},"#384":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":14000000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"},{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":2104000000},"#385":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":805000000},"#386":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":595000000},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":210000000},"#388":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6846000000},"#389":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":5298000000},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":1548000000},"#391":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":80000000},"#392":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":72000000},"#393":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"#394":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":57000000},"#395":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":44000000},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":13000000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#390"},{"ref":"#393"},{"ref":"#396"}],"rule":"component-sum","value":1779000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#388"},{"ref":"#391"},{"ref":"#394"}],"rule":"component-sum","value":7788000000},"#397":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":180000000},"#398":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1757000000},"#399":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26000000},"#400":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":11000000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"},{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":1974000000},"#401":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":197000000},"#402":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1920000000},"#403":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":44000000},"#404":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":11000000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"},{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":2172000000},"#405":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":186000000},"#406":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1976000000},"#407":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":6000000},"#408":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":10000000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"},{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":2178000000},"#409":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":765000000},"#410":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":563000000},"#411":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":202000000},"#412":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":7349000000},"#413":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":5653000000},"#414":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":1696000000},"#415":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":107000000},"#416":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":76000000},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":31000000},"#418":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":40000000},"#419":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":32000000},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":8000000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#414"},{"ref":"#417"},{"ref":"#420"}],"rule":"component-sum","value":1937000000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#412"},{"ref":"#415"},{"ref":"#418"}],"rule":"component-sum","value":8261000000},"#421":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":196000000},"#422":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1856000000},"#423":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":56000000},"#424":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"},{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":2115000000},"#425":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":204000000},"#426":{"kind":"filed","concept":"SellingAndMarketingExpense","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2119000000},"#427":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":13000000},"#428":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":18000000},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":11000000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"},{"ref":"#427"},{"ref":"#429"}],"rule":"component-sum","value":2347000000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":114642000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":222974000},"#430":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":397743000},"#431":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":430563000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":-32820000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":397743000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":52162000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":126536000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":209154000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":112935000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":500787000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":35158000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":143707000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":209099000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":91645000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":479609000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":48683000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":154441000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":227090000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1510000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":431724000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-105628000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":94286000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":238691000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":138711000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":366060000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2998000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":129220000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":296836000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":94706000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":517764000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-51001000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":90092000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":344998000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":29477000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":413566000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-97298000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":25662000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":386152000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":147186000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":462000000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-73000000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":103000000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":481000000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":114000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":625000000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-165000000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":111000000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":672000000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":96000000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":714000000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-131000000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":265000000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":609000000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":160000000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":903000000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-1294000000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-849000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-113000000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-463000000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-2719000000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-369000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-132000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":524000000},"#432":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186000000},"#433":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":23000000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":163000000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186000000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-135000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":345000000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":747000000},"#434":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1085000000},"#435":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":957000000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":128000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1085000000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-121000000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":443000000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":607000000},"#436":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1033000000},"#437":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":929000000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":104000000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1033000000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-110000000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":451000000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":762000000},"#438":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1319000000},"#439":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1103000000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":216000000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1319000000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-70000000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":485000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1036000000},"#440":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1871000000},"#441":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1451000000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":420000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1871000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":251000000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":800000000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":26911000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":78331000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":136670000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":63585000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5903000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":88133000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":171840000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":60465000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":350057000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":300693000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-19485000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":106605000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":289525000},"#442":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":464641000},"#443":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":376645000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":87996000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":464641000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":31651000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":558057000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":342187000},"#444":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":925962000},"#445":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":931895000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":-5933000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":925962000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-165886000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-12195000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":339555000},"#446":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":277000000},"#447":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":161474000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":115526000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":277000000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-131000000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":57000000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":415000000},"#448":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":417000000},"#449":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":341000000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":76000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":417000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-169000000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-14000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":612000000},"#450":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":485000000},"#451":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":429000000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":56000000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":485000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-141000000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":235000000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":561000000},"#452":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":775000000},"#453":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":655000000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":120000000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":775000000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-1479000000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-953000000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-224000000},"#454":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3151000000},"#455":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-2656000000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":-495000000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3151000000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-750000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-224000000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":465000000},"#456":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-38000000},"#457":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-509000000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":471000000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-38000000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-208000000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-127000000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":690000000},"#458":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":538000000},"#459":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":355000000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":538000000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-61000000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":464000000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":444000000},"#460":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1018000000},"#461":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":847000000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":171000000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1018000000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-155000000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":488000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":874000000},"#462":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1542000000},"#463":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1207000000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":335000000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1542000000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-217000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":423000000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1131000000},"#464":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1591000000},"#465":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1337000000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":254000000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1591000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":25000000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1027000000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":76181000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":198198000},"#466":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":319776000},"#467":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":341405000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":-21629000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":319776000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":425839000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":402072000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":26827000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":134864000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":204338000},"#468":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":350057000},"#469":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":366029000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":-15972000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-119271000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":87423000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":212080000},"#470":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":300693000},"#471":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":180232000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":120461000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":277000000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":61000000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":62000000},"#472":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":245000000},"#473":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":184000000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":61000000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":245000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":62000000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":61000000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":61000000},"#474":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246000000},"#475":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":184000000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":62000000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":246000000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58000000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":58000000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":62000000},"#476":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":299000000},"#477":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":178000000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":121000000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":299000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":111000000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":61000000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":22522000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":22489000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":23234000},"#478":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":90718000},"#479":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":68245000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":22473000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":90718000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":20805000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":21180000},"#480":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":49452000},"#481":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":63630000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":-14178000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":49452000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":21203000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":20209000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":26993000},"#482":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":66428000},"#483":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":68405000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":-1977000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":66428000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":21392000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":21989000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":22101000},"#484":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":87788000},"#485":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":65482000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":22306000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":87788000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":21748000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":21629000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":21966000},"#486":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":87358000},"#487":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":65343000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":22015000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":87358000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":21804000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":22321000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":25558000},"#488":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98089000},"#489":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":69683000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":28406000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":98089000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":27994000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":28515000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":33259000},"#490":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":126195000},"#491":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":89768000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":36427000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":126195000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":43960000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":42939000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":43374000},"#492":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":173000000},"#493":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":130273000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":42727000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":173000000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":43000000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":43000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":44000000},"#494":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":182000000},"#495":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":130000000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":182000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":51000000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":51000000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":47000000},"#496":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190000000},"#497":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":149000000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":41000000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":190000000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":41000000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":39000000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":40000000},"#498":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":173000000},"#499":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":120000000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":53000000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":173000000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":50000000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":95000000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":113000000},"#500":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":360000000},"#501":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":258000000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":102000000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":360000000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":98000000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":83000000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":86000000},"#502":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":351000000},"#503":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":267000000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":84000000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":351000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":81000000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":73000000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":63000000},"#504":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":277000000},"#505":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":217000000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":60000000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":61000000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":40902000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":117014000},"#506":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":299526000},"#507":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":197300000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":102226000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":299526000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":59395000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":114262000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":176550000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":71293000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":421500000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":52039000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":140393000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":209534000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":70328000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":472294000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-3281000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":105241000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":171477000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":6734000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":280171000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-104226000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":71500000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":170859000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":94717000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":232850000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-14304000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":89373000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":257059000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":65969000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":398097000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44143000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":449644000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":283216000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":-12538000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":764465000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-108589000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":31649000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":279331000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":79457000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":282000000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-86000000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":57000000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":352000000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":55000000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":378000000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-137000000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":1000000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":525000000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":17000000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":406000000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-103000000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":183000000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":409000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":76000000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":565000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-1301000000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-736000000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":-192000000},"#508":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-2612000000},"#509":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-2229000000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":-383000000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-2612000000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-578000000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-172000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":376000000},"#510":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12000000},"#511":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-374000000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":386000000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":12000000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-122000000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-185000000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":482000000},"#512":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352000000},"#513":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":175000000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":177000000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352000000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-145000000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":385000000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":425000000},"#514":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":797000000},"#515":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":665000000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":132000000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":797000000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-135000000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":386000000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":684000000},"#516":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1234000000},"#517":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":935000000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":299000000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1234000000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-200000000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":330000000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":959000000},"#518":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1294000000},"#519":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1089000000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":205000000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1294000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-6000000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":878000000},"#520":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.14},"dilutedEps@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#520"}],"scale":2,"rule":"split-restated","value":0.28},"#521":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.4},"dilutedEps@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#521"}],"scale":2,"rule":"split-restated","value":0.8},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.05},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.4},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.79},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":1.23},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.5},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.93},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.37},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.01},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":1.5},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.51},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":3.41},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.02},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.76},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.21},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.05},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2012-01-02","end":"2012-12-31","value":2},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.77},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.51},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.22},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.7},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":1.67},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.11},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.67},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.94},"#522":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.99},"#523":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":133168000},"#524":{"kind":"computed","op":"product","terms":[{"ref":"#522"},{"ref":"#523"}],"value":398172320},"#525":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":2.48},"#526":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":133683000},"#527":{"kind":"computed","op":"product","terms":[{"ref":"#525"},{"ref":"#526"}],"value":331533840},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#527","weight":-1}],"value":66638480},"#529":{"kind":"computed","op":"sum","terms":[{"ref":"#523","weight":4},{"ref":"#526","weight":-3}],"rule":"unaverage-quarter","value":131623000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#528"},{"ref":"#529"}],"rule":"per-share-quarter","value":0.5062829444701914},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.99},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.34},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":3.38},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":2.12},"#530":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":5.7},"#531":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":134018000},"#532":{"kind":"computed","op":"product","terms":[{"ref":"#530"},{"ref":"#531"}],"value":763902600},"#533":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":5.86},"#534":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":132602000},"#535":{"kind":"computed","op":"product","terms":[{"ref":"#533"},{"ref":"#534"}],"value":777047720},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#535","weight":-1}],"value":-13145120},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#531","weight":4},{"ref":"#534","weight":-3}],"rule":"unaverage-quarter","value":138266000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"per-share-quarter","value":-0.09507123949488666},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":5.7},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.72},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.21},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.81},"#538":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.82},"#539":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":154517000},"#540":{"kind":"computed","op":"product","terms":[{"ref":"#538"},{"ref":"#539"}],"value":281220940},"#541":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":1.31},"#542":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":154332000},"#543":{"kind":"computed","op":"product","terms":[{"ref":"#541"},{"ref":"#542"}],"value":202174920},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#543","weight":-1}],"value":79046020},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#539","weight":4},{"ref":"#542","weight":-3}],"rule":"unaverage-quarter","value":155072000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"per-share-quarter","value":0.5097375412711515},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.82},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.57},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.36},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":2.23},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.35},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.42},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.91},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.01},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":3.43},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.11},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":2.65},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.69},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.21},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":2.71},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.52},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":3.77},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-9.24},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":-5.34},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":-1.56},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":-2.89},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-19},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-4.17},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-2.02},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":2.26},"#546":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.8},"#547":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":149734000},"#548":{"kind":"computed","op":"product","terms":[{"ref":"#546"},{"ref":"#547"}],"value":-269521200},"#549":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-3.67},"#550":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":148453000},"#551":{"kind":"computed","op":"product","terms":[{"ref":"#549"},{"ref":"#550"}],"value":-544822510},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#551","weight":-1}],"value":275301310},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#547","weight":4},{"ref":"#550","weight":-3}],"rule":"unaverage-quarter","value":153577000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#552"},{"ref":"#553"}],"rule":"per-share-quarter","value":1.7925946593565443},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-1.8},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.78},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-1.17},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":2.98},"#554":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.17},"#555":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":161751000},"#556":{"kind":"computed","op":"product","terms":[{"ref":"#554"},{"ref":"#555"}],"value":350999670},"#557":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":1.08},"#558":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":162495000},"#559":{"kind":"computed","op":"product","terms":[{"ref":"#557"},{"ref":"#558"}],"value":175494600},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#559","weight":-1}],"value":175505070},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#555","weight":4},{"ref":"#558","weight":-3}],"rule":"unaverage-quarter","value":159519000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#560"},{"ref":"#561"}],"rule":"per-share-quarter","value":1.1002142064581648},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":2.17},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.95},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":2.54},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.87},"#562":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":5.31},"#563":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":150228000},"#564":{"kind":"computed","op":"product","terms":[{"ref":"#562"},{"ref":"#563"}],"value":797710680},"#565":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":4.37},"#566":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":152172000},"#567":{"kind":"computed","op":"product","terms":[{"ref":"#565"},{"ref":"#566"}],"value":664991640},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#567","weight":-1}],"value":132719040},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"#563","weight":4},{"ref":"#566","weight":-3}],"rule":"unaverage-quarter","value":144396000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#568"},{"ref":"#569"}],"rule":"per-share-quarter","value":0.9191323859386686},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":5.31},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":-0.99},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.8},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":5.04},"#570":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":8.95},"#571":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":137919000},"#572":{"kind":"computed","op":"product","terms":[{"ref":"#570"},{"ref":"#571"}],"value":1234375050},"#573":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":6.75},"#574":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":138655000},"#575":{"kind":"computed","op":"product","terms":[{"ref":"#573"},{"ref":"#574"}],"value":935921250},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#575","weight":-1}],"value":298453800},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#571","weight":4},{"ref":"#574","weight":-3}],"rule":"unaverage-quarter","value":135711000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"#577"}],"rule":"per-share-quarter","value":2.199186506620687},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":8.95},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-1.56},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.48},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":7.33},"#578":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":9.81},"#579":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":131943000},"#580":{"kind":"computed","op":"product","terms":[{"ref":"#578"},{"ref":"#579"}],"value":1294360830},"#581":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":8.18},"#582":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":133188000},"#583":{"kind":"computed","op":"product","terms":[{"ref":"#581"},{"ref":"#582"}],"value":1089477840},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#583","weight":-1}],"value":204882990},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#579","weight":4},{"ref":"#582","weight":-3}],"rule":"unaverage-quarter","value":128208000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"rule":"per-share-quarter","value":1.5980515256458256},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":9.81},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":-0.05},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":7.16},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2009-06-30","value":862294000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2009-09-30","value":838579000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":611180000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":611180000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-03-31","value":997461000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-06-30","value":795854000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-09-30","value":950871000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2010-12-31","value":621199000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2010-12-31","value":621199000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2011-03-31","value":871253000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-06-30","value":1297285000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-09-30","value":1265589000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2012-01-01","value":689134000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2012-01-01","value":689134000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2012-03-31","value":1272508000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2012-06-30","value":1343346000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-09-30","value":1314728000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":1293161000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2012-12-31","value":1293161000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2013-03-31","value":1082798000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2013-06-30","value":1311817000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2013-09-30","value":1394498000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":1021033000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2013-12-31","value":1021033000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2014-03-31","value":1484066000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2014-06-30","value":1433820000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2014-09-30","value":2252748000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":1402700000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2014-12-31","value":1402700000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-03-31","value":1735283000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2015-06-30","value":3187129000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2015-09-30","value":1455339000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":1676299000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-12-31","value":1676299000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-03-31","value":2063329000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-06-30","value":2296524000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-09-30","value":1844475000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-12-31","value":1796811000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2016-12-31","value":1796811000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2017-03-31","value":2503230000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2017-06-30","value":2874823000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-09-30","value":3239886000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":2847000000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2017-12-31","value":2847000000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2018-03-31","value":3423000000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2018-06-30","value":3072000000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2018-09-30","value":2920000000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":2443000000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2018-12-31","value":2443000000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2019-03-31","value":3708000000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2019-06-30","value":4258000000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2019-09-30","value":3797000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-31","value":3315000000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2019-12-31","value":3315000000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2020-03-31","value":3905000000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2020-06-30","value":5053000000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2020-09-30","value":4353000000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-12-31","value":3363000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2020-12-31","value":3363000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-03-31","value":4291000000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-06-30","value":5464000000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-09-30","value":5031000000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":4111000000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2021-12-31","value":4111000000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-03-31","value":5552000000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-06-30","value":5568000000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-09-30","value":4588000000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-12-31","value":4096000000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-12-31","value":4096000000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-03-31","value":5904000000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-06-30","value":6274000000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-09-30","value":5056000000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-12-31","value":4225000000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-12-31","value":4225000000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-03-31","value":5686000000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-06-30","value":6242000000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-09-30","value":4722000000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":4183000000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-12-31","value":4183000000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-03-31","value":5715000000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-06-30","value":6304000000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-09-30","value":5826000000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-12-31","value":5413000000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2025-12-31","value":5413000000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2026-03-31","value":5540000000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-06-30","value":6682000000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1225049000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1225049000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2010-06-30","value":1815691000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2010-09-30","value":2208322000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1707555000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1707555000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-03-31","value":2427450000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-06-30","value":2954000000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-09-30","value":2598173000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":2274429000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":2274429000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2012-03-31","value":2584642000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-06-30","value":3086511000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-09-30","value":3091410000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":2642266000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":2642266000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2013-03-31","value":2980871000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-06-30","value":3263710000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-09-30","value":2705806000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":2219287000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":2219287000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-03-31","value":3314954000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2014-06-30","value":3640965000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2014-09-30","value":3836818000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":2924489000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":2924489000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-03-31","value":3485928000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-06-30","value":4990392000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2015-09-30","value":3173472000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2976261000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":2976261000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2016-03-31","value":3796132000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-06-30","value":4163977000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2016-09-30","value":3620294000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":3450251000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":3450251000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2017-03-31","value":5328413000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-06-30","value":6026561000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":5983802000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":5540000000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":5540000000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":7431000000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":7794000000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":6172000000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":5197000000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":5197000000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2019-03-31","value":7702000000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2019-06-30","value":8824000000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2019-09-30","value":7969000000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":7735000000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":7735000000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2020-03-31","value":7652000000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2020-06-30","value":8944000000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2020-09-30","value":6735000000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":5634000000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":5634000000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":8836000000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-06-30","value":11113000000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":9043000000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":8181000000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":8181000000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":11147000000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":11786000000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":9270000000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":8791000000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":8791000000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-03-31","value":12126000000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":12813000000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-09-30","value":10094000000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":9230000000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":9230000000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-03-31","value":12348000000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":13515000000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":10832000000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":9815000000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":9815000000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":13587000000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":14733000000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":12850000000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":12199000000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":12199000000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":14153000000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":16302000000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":5937156000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-12-31","value":5937156000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2010-06-30","value":6622894000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2010-09-30","value":7132741000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":6656922000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2010-12-31","value":6656922000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2011-03-31","value":7457588000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2011-06-30","value":8045277000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-09-30","value":7676683000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":6505258000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":6505258000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2012-03-31","value":6818183000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2012-06-30","value":7505096000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2012-09-30","value":7507565000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2012-12-31","value":7132746000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2012-12-31","value":7132746000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2013-03-31","value":8432420000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-06-30","value":8744096000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2013-09-30","value":8201610000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2013-12-31","value":7739481000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2013-12-31","value":7739481000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-03-31","value":8888377000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2014-06-30","value":9234829000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2014-09-30","value":9424988000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":9020538000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2014-12-31","value":9020538000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-03-31","value":10135088000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-06-30","value":11831926000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2015-09-30","value":12403273000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":15485675000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2015-12-31","value":15485675000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2016-03-31","value":16390044000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-06-30","value":16728542000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2016-09-30","value":16131766000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-12-31","value":15777546000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-12-31","value":15777546000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2017-03-31","value":17668906000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2017-06-30","value":18623248000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-09-30","value":19035232000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":18516000000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2017-12-31","value":18516000000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2018-03-31","value":20429000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2018-06-30","value":20554000000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2018-09-30","value":19141000000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":18033000000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2018-12-31","value":18033000000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2019-03-31","value":20963000000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2019-06-30","value":22201000000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2019-09-30","value":21381000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-12-31","value":21416000000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2019-12-31","value":21416000000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2020-03-31","value":20417000000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2020-06-30","value":21905000000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2020-09-30","value":19679000000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-12-31","value":18690000000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2020-12-31","value":18690000000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-03-31","value":21866000000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-06-30","value":24181000000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-09-30","value":21944000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-12-31","value":21548000000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2021-12-31","value":21548000000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-03-31","value":24577000000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-06-30","value":24744000000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-09-30","value":21879000000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-12-31","value":21561000000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-12-31","value":21561000000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-03-31","value":24986000000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-06-30","value":25676000000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-09-30","value":22522000000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-12-31","value":21642000000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-12-31","value":21642000000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-03-31","value":24761000000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-06-30","value":25893000000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-09-30","value":23405000000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":22388000000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-12-31","value":22388000000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-03-31","value":26114000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-06-30","value":26976000000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-09-30","value":25108000000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-12-31","value":24452000000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-12-31","value":24452000000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2026-03-31","value":26459000000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-06-30","value":29061000000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1895347000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1895347000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1835057000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2009-12-31","value":1835057000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2010-06-30","value":2587222000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2010-09-30","value":2380223000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-03-31","value":2652880000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-06-30","value":2998119000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-09-30","value":2616269000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":2553357000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":2553357000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2012-03-31","value":3002189000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-06-30","value":3450185000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-09-30","value":3298579000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":3010075000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2012-12-31","value":3010075000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2013-03-31","value":3984307000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-06-30","value":4210912000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-09-30","value":3721419000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":3294381000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2013-12-31","value":3294381000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-03-31","value":4449255000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2014-06-30","value":4857877000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2014-09-30","value":4541707000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":4186615000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2014-12-31","value":4186615000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-03-31","value":5382649000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-06-30","value":5968228000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2015-09-30","value":5941246000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":5926017000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2015-12-31","value":5926017000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2016-03-31","value":6957960000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-06-30","value":7446755000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2016-09-30","value":6619438000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":6127198000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":6127198000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2017-03-31","value":8019571000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-06-30","value":8744502000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":8272556000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":7879000000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":7879000000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":9991000000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":10497000000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":8763000000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":8060000000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":8060000000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2019-03-31","value":10726000000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2019-06-30","value":11676000000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2019-09-30","value":10582000000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":10714000000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":10714000000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2020-03-31","value":9608000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2020-06-30","value":7872000000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2020-09-30","value":5636000000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":5406000000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":5406000000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-03-31","value":8774000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-06-30","value":11713000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":9751000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":9450000000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":9450000000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":12469000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":13837000000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":11119000000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":10778000000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-12-31","value":10778000000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-03-31","value":14612000000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-06-30","value":15429000000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-09-30","value":12560000000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":11783000000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":11783000000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-03-31","value":15565000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":17756000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":14787000000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":13611000000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":13611000000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":18573000000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":19614000000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":17262000000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":16657000000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":16657000000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":19362000000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":20354000000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"temporaryEquity@FY2017","weight":-1},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":12365000000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"temporaryEquity@2018Q1","weight":-1},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":14599000000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"temporaryEquity@2018Q2","weight":-1},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":14982000000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"temporaryEquity@2018Q3","weight":-1},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":13195000000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"temporaryEquity@2018Q4","weight":-1},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":12352000000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"temporaryEquity@FY2018","weight":-1},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":12352000000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"temporaryEquity@2019Q1","weight":-1},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":15300000000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"temporaryEquity@2019Q2","weight":-1},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":16265000000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"temporaryEquity@2019Q3","weight":-1},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":15609000000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"temporaryEquity@2019Q4","weight":-1},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":15865000000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"temporaryEquity@FY2019","weight":-1},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":15865000000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"temporaryEquity@2020Q4","weight":-1},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":15673000000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"temporaryEquity@FY2020","weight":-1},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":15673000000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"temporaryEquity@2021Q4","weight":-1},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":17996000000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"temporaryEquity@FY2021","weight":-1},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":17996000000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"temporaryEquity@FY2016","weight":-1},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":10084546000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"temporaryEquity@2017Q3","weight":-1},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":12797453000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"temporaryEquity@2017Q4","weight":-1},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":12365000000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"temporaryEquity@2012Q4","weight":-1},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":4729885000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"temporaryEquity@FY2012","weight":-1},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":4729885000},"totalLiabilities@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4"},{"ref":"temporaryEquity@2010Q4","weight":-1},{"ref":"equity@2010Q4","weight":-1}],"rule":"accounting-identity","value":3890394000},"totalLiabilities@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010"},{"ref":"temporaryEquity@FY2010","weight":-1},{"ref":"equity@FY2010","weight":-1}],"rule":"accounting-identity","value":3890394000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"temporaryEquity@2011Q4","weight":-1},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":4186139000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"temporaryEquity@FY2011","weight":-1},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":4186139000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"temporaryEquity@2013Q1","weight":-1},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":5807165000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"temporaryEquity@2013Q2","weight":-1},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":6048168000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"temporaryEquity@2013Q3","weight":-1},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":5538638000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"temporaryEquity@2013Q4","weight":-1},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":5115625000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"temporaryEquity@FY2013","weight":-1},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":5115625000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"temporaryEquity@2014Q1","weight":-1},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":6291289000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"temporaryEquity@2014Q2","weight":-1},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":6755285000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"temporaryEquity@2014Q3","weight":-1},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":6902666000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"temporaryEquity@2014Q4","weight":-1},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":6566736000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"temporaryEquity@FY2014","weight":-1},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":6566736000},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"temporaryEquity@2015Q1","weight":-1},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":7779132000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"temporaryEquity@2015Q2","weight":-1},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":9099268000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"temporaryEquity@2015Q3","weight":-1},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":9329595000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"temporaryEquity@2015Q4","weight":-1},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":9897675000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"temporaryEquity@FY2015","weight":-1},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":9897675000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"temporaryEquity@2016Q1","weight":-1},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":11022851000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"temporaryEquity@2016Q2","weight":-1},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":11477788000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"temporaryEquity@2016Q3","weight":-1},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":10600174000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"temporaryEquity@2016Q4","weight":-1},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":10084546000},"#586":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2009-12-31","value":895086000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":895086000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":895086000},"#587":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2010-06-30","value":895374000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":895374000},"#588":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2010-09-30","value":1644728000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":1644728000},"#589":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-12-31","value":1249221000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":1249221000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":1249221000},"#590":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2011-03-31","value":1645064000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":1645064000},"#591":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2011-06-30","value":1645237000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":1645237000},"#592":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-09-30","value":1645414000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":1645414000},"#593":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2011-12-31","value":1249281000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":1249281000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":1249281000},"#594":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2012-03-31","value":1249296000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":1249296000},"#595":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2012-06-30","value":1249312000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":1249312000},"#596":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2012-09-30","value":1249328000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":1249328000},"#597":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2012-12-31","value":1249345000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":1249345000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":1249345000},"#598":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2013-03-31","value":1249361000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":1249361000},"#599":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-06-30","value":1249378000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":1249378000},"#600":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2013-09-30","value":1249395000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":1249395000},"#601":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2013-12-31","value":1249412000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":1249412000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":1249412000},"#602":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2014-03-31","value":1249430000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":1249430000},"#603":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2014-06-30","value":1249448000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":1249448000},"#604":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2014-09-30","value":1746712000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":1746712000},"#605":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2014-12-31","value":1746787000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":1746787000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":1746787000},"#606":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2015-03-31","value":1746862000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":1746862000},"#607":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2015-06-30","value":2472536000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#607"}],"rule":"component-sum","value":2472536000},"#608":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2015-09-30","value":2475425000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":2475425000},"#609":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2015-12-31","value":3183140000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":3183140000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":3183140000},"#610":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2016-03-31","value":3209491000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":3209491000},"#611":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2016-06-30","value":3196847000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":3196847000},"#612":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2016-09-30","value":3204210000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":3204210000},"#613":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2016-12-31","value":3159336000},"#614":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2016-12-31","value":0},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":3159336000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614"}],"rule":"component-sum","value":3159336000},"#615":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2017-03-31","value":3170933000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":3170933000},"#616":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2017-06-30","value":3220946000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":3220946000},"#617":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2017-09-30","value":3735736000},"#618":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2017-09-30","value":500000000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618"}],"rule":"component-sum","value":4235736000},"#619":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2017-12-31","value":3749000000},"#620":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2017-12-31","value":500000000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":4249000000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620"}],"rule":"component-sum","value":4249000000},"#621":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2018-03-31","value":3771000000},"#622":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":500000000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622"}],"rule":"component-sum","value":4271000000},"#623":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2018-06-30","value":3731000000},"#624":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":500000000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624"}],"rule":"component-sum","value":4231000000},"#625":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2018-09-30","value":3727000000},"#626":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":0},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626"}],"rule":"component-sum","value":3727000000},"#627":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-31","value":3717000000},"#628":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2018-12-31","value":0},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":3717000000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628"}],"rule":"component-sum","value":3717000000},"#629":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2019-03-31","value":3704000000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":3704000000},"#630":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2019-06-30","value":3715000000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":3715000000},"#631":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2019-09-30","value":4170000000},"#632":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2019-09-30","value":749000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632"}],"rule":"component-sum","value":4919000000},"#633":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-12-31","value":4189000000},"#634":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2019-12-31","value":749000000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":4938000000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634"}],"rule":"component-sum","value":4938000000},"#635":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2020-03-31","value":4180000000},"#636":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2020-03-31","value":750000000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636"}],"rule":"component-sum","value":4930000000},"#637":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2020-06-30","value":6903000000},"#638":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2020-06-30","value":750000000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638"}],"rule":"component-sum","value":7653000000},"#639":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2020-09-30","value":8176000000},"#640":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640"}],"rule":"component-sum","value":8176000000},"#641":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2020-12-31","value":8216000000},"#642":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":8216000000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642"}],"rule":"component-sum","value":8216000000},"#643":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-09-30","value":7712000000},"#644":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2021-09-30","value":753000000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644"}],"rule":"component-sum","value":8465000000},"#645":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2021-12-31","value":7715000000},"#646":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2021-12-31","value":735000000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":8450000000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646"}],"rule":"component-sum","value":8450000000},"#647":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-03-31","value":7719000000},"#648":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-03-31","value":0},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648"}],"rule":"component-sum","value":7719000000},"#649":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-06-30","value":6727000000},"#650":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-06-30","value":0},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650"}],"rule":"component-sum","value":6727000000},"#651":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-09-30","value":6237000000},"#652":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-09-30","value":0},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652"}],"rule":"component-sum","value":6237000000},"#653":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2022-12-31","value":6240000000},"#654":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":6240000000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654"}],"rule":"component-sum","value":6240000000},"#655":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2023-12-31","value":6253000000},"#656":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":6253000000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656"}],"rule":"component-sum","value":6253000000},"#657":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2024-06-30","value":5218000000},"#658":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2024-06-30","value":1041000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658"}],"rule":"component-sum","value":6259000000},"#659":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-09-30","value":5221000000},"#660":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2024-09-30","value":1042000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660"}],"rule":"component-sum","value":6263000000},"#661":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2024-12-31","value":5223000000},"#662":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2024-12-31","value":1043000000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662"}],"rule":"component-sum","value":6266000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662"}],"rule":"component-sum","value":6266000000},"#663":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-03-31","value":4465000000},"#664":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2025-03-31","value":1746000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664"}],"rule":"component-sum","value":6211000000},"#665":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-06-30","value":4466000000},"#666":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2025-06-30","value":1747000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666"}],"rule":"component-sum","value":6213000000},"#667":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-09-30","value":4468000000},"#668":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-09-30","value":1748000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668"}],"rule":"component-sum","value":6216000000},"#669":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-12-31","value":4469000000},"#670":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-12-31","value":1692000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670"}],"rule":"component-sum","value":6161000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670"}],"rule":"component-sum","value":6161000000},"#671":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2026-03-31","value":4470000000},"#672":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672"}],"rule":"component-sum","value":4470000000},"#673":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2026-06-30","value":5459000000},"#674":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674"}],"rule":"component-sum","value":5459000000},"totalDebt@2021Q1":{"kind":"filed","concept":"LongTermDebt","filing":3,"unit":"USD","end":"2021-03-31","value":8464000000},"totalDebt@2021Q2":{"kind":"filed","concept":"LongTermDebt","filing":4,"unit":"USD","end":"2021-06-30","value":8480000000},"totalDebt@2023Q1":{"kind":"filed","concept":"LongTermDebt","filing":11,"unit":"USD","end":"2023-03-31","value":6243000000},"totalDebt@2023Q2":{"kind":"filed","concept":"LongTermDebt","filing":12,"unit":"USD","end":"2023-06-30","value":6247000000},"totalDebt@2023Q3":{"kind":"filed","concept":"LongTermDebt","filing":13,"unit":"USD","end":"2023-09-30","value":6250000000},"totalDebt@2024Q1":{"kind":"filed","concept":"LongTermDebt","filing":15,"unit":"USD","end":"2024-03-31","value":6256000000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2009-12-31","value":2749726000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2009-12-31","value":2749726000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2010-06-30","value":2666554000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2010-09-30","value":2771854000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2010-12-31","value":2736703000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2010-12-31","value":2736703000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2011-03-31","value":2769099000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2011-06-30","value":3013848000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-09-30","value":3038020000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2012-01-01","value":2305167000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2012-01-01","value":2305167000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2012-03-31","value":2155499000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2012-06-30","value":2341978000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2012-09-30","value":2472309000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2012-12-31","value":2389388000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2012-12-31","value":2389388000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2013-03-31","value":2270231000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2013-06-30","value":2338213000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2013-09-30","value":2305306000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2013-12-31","value":2258985000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2013-12-31","value":2258985000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2014-03-31","value":2105934000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2014-06-30","value":1990875000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":45,"unit":"USD","end":"2014-09-30","value":2001879000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2014-12-31","value":1893729000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2014-12-31","value":1893729000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2015-03-31","value":1828996000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2015-06-30","value":2174909000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2015-09-30","value":2506198000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":4930000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2015-12-31","value":4930000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":49,"unit":"USD","end":"2016-03-31","value":4697209000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2016-06-30","value":4266922000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":51,"unit":"USD","end":"2016-09-30","value":3952628000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":5693000000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2016-12-31","value":5693000000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2017-03-31","value":5659058000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2017-06-30","value":5822116000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2017-09-30","value":6215310000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-12-31","value":6129000000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2017-12-31","value":6129000000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2018-03-31","value":5808000000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2018-06-30","value":5552000000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2018-09-30","value":5927000000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-12-31","value":5651000000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2018-12-31","value":5651000000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2019-03-31","value":5634000000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2019-06-30","value":5907000000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2019-09-30","value":5739000000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-12-31","value":5536000000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2019-12-31","value":5536000000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2020-03-31","value":3741000000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-06-30","value":3203000000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-09-30","value":3112000000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":3004000000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2020-12-31","value":3004000000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2021-03-31","value":2688000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2021-06-30","value":2582000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2021-09-30","value":3091000000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-31","value":3552000000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2021-12-31","value":3552000000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2022-03-31","value":3567000000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2022-06-30","value":3381000000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2022-09-30","value":3713000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-12-31","value":3728000000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2022-12-31","value":3728000000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2023-03-31","value":3290000000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-06-30","value":3216000000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2023-09-30","value":2926000000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-12-31","value":2786000000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2023-12-31","value":2786000000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":20,"unit":"USD","end":"2024-03-31","value":2136000000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-06-30","value":2126000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-09-30","value":2566000000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-12-31","value":2799000000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-12-31","value":2799000000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-03-31","value":2321000000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-06-30","value":2086000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2025-09-30","value":2593000000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-12-31","value":2547000000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-12-31","value":2547000000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2026-03-31","value":1836000000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2026-06-30","value":2471000000},"temporaryEquity@2010Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2010-12-31","value":29825000},"temporaryEquity@FY2010":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2010-12-31","value":29825000},"temporaryEquity@2011Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2012-01-01","value":13952000},"temporaryEquity@FY2011":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2012-01-01","value":13952000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2012-12-31","value":13473000},"temporaryEquity@FY2012":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2012-12-31","value":13473000},"temporaryEquity@2013Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":40,"unit":"USD","end":"2013-03-31","value":355024000},"temporaryEquity@2013Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2013-06-30","value":357715000},"temporaryEquity@2013Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2013-09-30","value":357666000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2013-12-31","value":364871000},"temporaryEquity@FY2013":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2013-12-31","value":364871000},"temporaryEquity@2014Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":43,"unit":"USD","end":"2014-03-31","value":491154000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2014-06-30","value":488669000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":45,"unit":"USD","end":"2014-09-30","value":520443000},"temporaryEquity@2014Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2014-12-31","value":560073000},"temporaryEquity@FY2014":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2014-12-31","value":560073000},"temporaryEquity@2015Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":46,"unit":"USD","end":"2015-03-31","value":526960000},"temporaryEquity@2015Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2015-06-30","value":557749000},"temporaryEquity@2015Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":48,"unit":"USD","end":"2015-09-30","value":567480000},"temporaryEquity@2015Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2015-12-31","value":658000000},"temporaryEquity@FY2015":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2015-12-31","value":658000000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":49,"unit":"USD","end":"2016-03-31","value":669984000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2016-06-30","value":983832000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":51,"unit":"USD","end":"2016-09-30","value":1578964000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2016-12-31","value":0},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2016-12-31","value":0},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":54,"unit":"USD","end":"2017-09-30","value":22469000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":22000000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":22000000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2018-03-31","value":22000000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2018-06-30","value":20000000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2018-09-30","value":19000000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2018-12-31","value":30000000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2018-12-31","value":30000000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2019-03-31","value":29000000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2019-06-30","value":29000000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2019-09-30","value":33000000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2019-12-31","value":15000000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2019-12-31","value":15000000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2020-12-31","value":13000000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2020-12-31","value":13000000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2021-12-31","value":0},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2021-12-31","value":0},"#675":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":820332000},"#676":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":844550000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":-24218000},"#677":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":676004000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":-144328000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":676004000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":619527000},"#678":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":933333000},"#679":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":619527000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679","weight":-1}],"rule":"quarter-from-ytd","value":313806000},"#680":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":937717000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":4384000},"#681":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":777483000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#680","weight":-1}],"rule":"quarter-from-ytd","value":-160234000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":777483000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":729090000},"#682":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":1219791000},"#683":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":729090000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":490701000},"#684":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1225490000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":5699000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1366959000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1368045000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1549000000},"#685":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1845000000},"#686":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1946000000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"quarter-from-ytd","value":-101000000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1845000000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1676000000},"#687":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":2491000000},"#688":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":1676000000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"quarter-from-ytd","value":815000000},"#689":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2120000000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":-371000000},"#690":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1975000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":-145000000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1975000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2149000000},"#691":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":3287000000},"#692":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2149000000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":1138000000},"#693":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2426000000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":-861000000},"#694":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2767000000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#693","weight":-1}],"rule":"quarter-from-ytd","value":341000000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2767000000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-784000000},"#695":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-2630000000},"#696":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-784000000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":-1846000000},"#697":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-3449000000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":-819000000},"#698":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3834000000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":-385000000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3834000000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2170000000},"#699":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":4684000000},"#700":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2170000000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":2514000000},"#701":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":3463000000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":-1221000000},"#702":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3748000000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#701","weight":-1}],"rule":"quarter-from-ytd","value":285000000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3748000000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2991000000},"#703":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":4619000000},"#704":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2991000000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":1628000000},"#705":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3622000000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":-997000000},"#706":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3440000000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#705","weight":-1}],"rule":"quarter-from-ytd","value":-182000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3440000000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3157000000},"#707":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":4303000000},"#708":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3157000000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":1146000000},"#709":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2928000000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":-1375000000},"#710":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2690000000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#709","weight":-1}],"rule":"quarter-from-ytd","value":-238000000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2690000000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2879000000},"#711":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":4380000000},"#712":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":2879000000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":1501000000},"#713":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2887000000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":-1493000000},"#714":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3085000000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":198000000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3085000000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2952000000},"#715":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":4073000000},"#716":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":2952000000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":1121000000},"#717":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3576000000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":-497000000},"#718":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3880000000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":304000000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3880000000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3931000000},"#719":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":5409000000},"#720":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3931000000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":1478000000},"#721":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":825729000},"#722":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1018698000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":-192969000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":825729000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":847816000},"#723":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":1400595000},"#724":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":847816000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":552779000},"#725":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1453908000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":53313000},"#726":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":1237182000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":-216726000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":1237182000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":881089000},"#727":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":1199608000},"#728":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":881089000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":318519000},"#729":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":975415000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":-224193000},"#730":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":763200000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#729","weight":-1}],"rule":"quarter-from-ytd","value":-212215000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":763200000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":971438000},"#731":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":1464942000},"#732":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":971438000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":493504000},"#733":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1566802000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":101860000},"#734":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1366959000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#733","weight":-1}],"rule":"quarter-from-ytd","value":-199843000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1051064000},"#735":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":1662031000},"#736":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1051064000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":610967000},"#737":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1541526000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":-120505000},"#738":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1368045000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#737","weight":-1}],"rule":"quarter-from-ytd","value":-173481000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1108323000},"#739":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":1726097000},"#740":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1108323000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":617774000},"#741":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1543678000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":-182419000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1688000000},"#742":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":2389000000},"#743":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":1688000000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":701000000},"#744":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1946000000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#742","weight":-1}],"rule":"quarter-from-ytd","value":-443000000},"#745":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":62932000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":42052000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":20880000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":20880000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":78842000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":15910000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":15910000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":78842000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":29675000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":29675000},"#751":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":73128000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#750","weight":-1}],"rule":"quarter-from-ytd","value":43453000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":43453000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":113324000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":40196000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":40196000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":136376000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":23052000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":23052000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":136376000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":46086000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":46086000},"#758":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":98616000},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"#758"},{"ref":"#757","weight":-1}],"rule":"quarter-from-ytd","value":52530000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":52530000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":157867000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#758","weight":-1}],"rule":"quarter-from-ytd","value":59251000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":59251000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":207837000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":49970000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":49970000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":207837000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":50814000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":50814000},"#765":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":117217000},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#764","weight":-1}],"rule":"quarter-from-ytd","value":66403000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":66403000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":176980000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#765","weight":-1}],"rule":"quarter-from-ytd","value":59763000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":59763000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2012-01-02","end":"2012-12-31","value":235697000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":58717000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":58717000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":235697000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":87156000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":87156000},"#772":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":157840000},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"#772"},{"ref":"#771","weight":-1}],"rule":"quarter-from-ytd","value":70684000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":70684000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":235416000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#772","weight":-1}],"rule":"quarter-from-ytd","value":77576000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":77576000},"#776":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":308581000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#774","weight":-1}],"rule":"quarter-from-ytd","value":73165000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":73165000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":308581000},"#778":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":74749000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":74749000},"#779":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":157213000},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#778","weight":-1}],"rule":"quarter-from-ytd","value":82464000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":82464000},"#781":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":239678000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":82465000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":82465000},"#783":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":328387000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":88709000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":88709000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":328387000},"#785":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":102650000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":102650000},"#786":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":468727000},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":366077000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":366077000},"#788":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":625439000},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"#788"},{"ref":"#786","weight":-1}],"rule":"quarter-from-ytd","value":156712000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":156712000},"#790":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":787041000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":161602000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":161602000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":787041000},"#792":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":167578000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":167578000},"#793":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":379981000},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":212403000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":212403000},"#795":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":567044000},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":187063000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":187063000},"#797":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":749000000},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#795","weight":-1}],"rule":"quarter-from-ytd","value":181956000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":181956000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":749000000},"#799":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":167000000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":167000000},"#800":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":357000000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"#800"},{"ref":"#799","weight":-1}],"rule":"quarter-from-ytd","value":190000000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":190000000},"#802":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":526000000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"#802"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":169000000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":169000000},"#804":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":710000000},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":184000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#805"}],"rule":"component-sum","value":184000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":710000000},"#806":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":192000000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":192000000},"#807":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":411000000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":219000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":219000000},"#809":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":634000000},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":223000000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":223000000},"#811":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":878000000},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":244000000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":244000000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":878000000},"#813":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":274000000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#813"}],"rule":"component-sum","value":274000000},"#814":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":573000000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"#814"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":299000000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#815"}],"rule":"component-sum","value":299000000},"#816":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":864000000},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":291000000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#817"}],"rule":"component-sum","value":291000000},"#818":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1160000000},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#816","weight":-1}],"rule":"quarter-from-ytd","value":296000000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#819"}],"rule":"component-sum","value":296000000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#818"}],"rule":"component-sum","value":1160000000},"#820":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":287000000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":287000000},"#821":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":493000000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#820","weight":-1}],"rule":"quarter-from-ytd","value":206000000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":206000000},"#823":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":669000000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":176000000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#824"}],"rule":"component-sum","value":176000000},"#825":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":797000000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":128000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#826"}],"rule":"component-sum","value":128000000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#825"}],"rule":"component-sum","value":797000000},"#827":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":168000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":168000000},"#828":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":351000000},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":183000000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"}],"rule":"component-sum","value":183000000},"#830":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":530000000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#828","weight":-1}],"rule":"quarter-from-ytd","value":179000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#831"}],"rule":"component-sum","value":179000000},"#832":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":673000000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":143000000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#833"}],"rule":"component-sum","value":143000000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#832"}],"rule":"component-sum","value":673000000},"#834":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":156000000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":156000000},"#835":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":315000000},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":159000000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":159000000},"#837":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":485000000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":170000000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#838"}],"rule":"component-sum","value":170000000},"#839":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":662000000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"#839"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":177000000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#840"}],"rule":"component-sum","value":177000000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":662000000},"#841":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":233000000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#841"}],"rule":"component-sum","value":233000000},"#842":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":456000000},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"#842"},{"ref":"#841","weight":-1}],"rule":"quarter-from-ytd","value":223000000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"}],"rule":"component-sum","value":223000000},"#844":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":669000000},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"#844"},{"ref":"#842","weight":-1}],"rule":"quarter-from-ytd","value":213000000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#845"}],"rule":"component-sum","value":213000000},"#846":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":846000000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#844","weight":-1}],"rule":"quarter-from-ytd","value":177000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#847"}],"rule":"component-sum","value":177000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#846"}],"rule":"component-sum","value":846000000},"#848":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":177000000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#848"}],"rule":"component-sum","value":177000000},"#849":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":371000000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#848","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#850"}],"rule":"component-sum","value":194000000},"#851":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":565000000},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#849","weight":-1}],"rule":"quarter-from-ytd","value":194000000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#852"}],"rule":"component-sum","value":194000000},"#853":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":756000000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"#853"},{"ref":"#851","weight":-1}],"rule":"quarter-from-ytd","value":191000000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#854"}],"rule":"component-sum","value":191000000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#853"}],"rule":"component-sum","value":756000000},"#855":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":196000000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#855"}],"rule":"component-sum","value":196000000},"#856":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":396000000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"#856"},{"ref":"#855","weight":-1}],"rule":"quarter-from-ytd","value":200000000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#857"}],"rule":"component-sum","value":200000000},"#858":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":585000000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"#858"},{"ref":"#856","weight":-1}],"rule":"quarter-from-ytd","value":189000000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#859"}],"rule":"component-sum","value":189000000},"#860":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":770000000},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#858","weight":-1}],"rule":"quarter-from-ytd","value":185000000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#861"}],"rule":"component-sum","value":185000000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#860"}],"rule":"component-sum","value":770000000},"#862":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":184000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#862"}],"rule":"component-sum","value":184000000},"#863":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":383000000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#862","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#864"}],"rule":"component-sum","value":199000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":959000000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":61,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":228000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":228000000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":228000000},"#865":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":910000000},"#866":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":684000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":226000000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":910000000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":229000000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":232000000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":220000000},"#867":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":893000000},"#868":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":681000000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#867"},{"ref":"#868","weight":-1}],"rule":"quarter-from-ytd","value":212000000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":893000000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":209000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":205000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":201000000},"#869":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":814000000},"#870":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":615000000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":814000000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":197000000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":197000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":199000000},"#871":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":792000000},"#872":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":593000000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872","weight":-1}],"rule":"quarter-from-ytd","value":199000000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":792000000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":192000000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":199000000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":208000000},"#873":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":807000000},"#874":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":599000000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#873"},{"ref":"#874","weight":-1}],"rule":"quarter-from-ytd","value":208000000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":807000000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":210000000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":205000000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":211000000},"#875":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":838000000},"#876":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":626000000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#875"},{"ref":"#876","weight":-1}],"rule":"quarter-from-ytd","value":212000000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":838000000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":219000000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":223000000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":225000000},"#877":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":887000000},"#878":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":667000000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878","weight":-1}],"rule":"quarter-from-ytd","value":220000000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":887000000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":228000000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":228000000},"#879":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2009-04-01","end":"2009-06-30","value":290889000},"dilutedShares@2009Q2":{"kind":"computed","op":"product","terms":[{"ref":"#879"}],"scale":0.5,"rule":"split-restated","value":145444500},"#880":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2009-07-01","end":"2009-09-30","value":293728000},"dilutedShares@2009Q3":{"kind":"computed","op":"product","terms":[{"ref":"#880"}],"scale":0.5,"rule":"split-restated","value":146864000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":146071000},"#881":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":294502000},"dilutedShares@2010Q1":{"kind":"computed","op":"product","terms":[{"ref":"#881"}],"scale":0.5,"rule":"split-restated","value":147251000},"#882":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":288975000},"dilutedShares@2010Q2":{"kind":"computed","op":"product","terms":[{"ref":"#882"}],"scale":0.5,"rule":"split-restated","value":144487500},"#883":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":286284000},"dilutedShares@2010Q3":{"kind":"computed","op":"product","terms":[{"ref":"#883"}],"scale":0.5,"rule":"split-restated","value":143142000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":144014000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":139084000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":139053000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":139684000},"#884":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":138702000},"#885":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":139271000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#884","weight":4},{"ref":"#885","weight":-3}],"rule":"unaverage-quarter","value":136995000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":138702000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":139306000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":138192000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":141423000},"#886":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2012-01-02","end":"2012-12-31","value":139929000},"#887":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":139650000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#886","weight":4},{"ref":"#887","weight":-3}],"rule":"unaverage-quarter","value":140766000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2012-01-02","end":"2012-12-31","value":139929000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":135641000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":141112000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":140451000},"#888":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":139593000},"#889":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":141202000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#888","weight":4},{"ref":"#889","weight":-3}],"rule":"unaverage-quarter","value":134766000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":139593000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":130559000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":133668000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":132274000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523","weight":4},{"ref":"#526","weight":-3}],"rule":"unaverage-quarter","value":131623000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":133168000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":131402000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":132960000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":133417000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#531","weight":4},{"ref":"#534","weight":-3}],"rule":"unaverage-quarter","value":138266000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":134018000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":151052000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":153532000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":154236000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#539","weight":4},{"ref":"#542","weight":-3}],"rule":"unaverage-quarter","value":155072000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":154517000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":150531000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":157033000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":157760000},"#890":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":156385000},"#891":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":156520000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#890","weight":4},{"ref":"#891","weight":-3}],"rule":"unaverage-quarter","value":155980000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":156385000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":151817000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":152617000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":153153000},"#892":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":152889000},"#893":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":153404000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#892","weight":4},{"ref":"#893","weight":-3}],"rule":"unaverage-quarter","value":151344000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":152889000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":147882000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":151561000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":150635000},"#894":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":149884000},"#895":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":150912000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#894","weight":4},{"ref":"#895","weight":-3}],"rule":"unaverage-quarter","value":146800000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":149884000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":140823000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":141072000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":141306000},"#896":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":141414000},"#897":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":141068000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#896","weight":4},{"ref":"#897","weight":-3}],"rule":"unaverage-quarter","value":142452000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":141414000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":145181000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":149093000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":160460000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547","weight":4},{"ref":"#550","weight":-3}],"rule":"unaverage-quarter","value":153577000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":149734000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":156366000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":157290000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":161829000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555","weight":4},{"ref":"#558","weight":-3}],"rule":"unaverage-quarter","value":159519000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":161751000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":152477000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":151844000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":147748000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#563","weight":4},{"ref":"#566","weight":-3}],"rule":"unaverage-quarter","value":144396000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":150228000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":135501000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":137832000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":135732000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571","weight":4},{"ref":"#574","weight":-3}],"rule":"unaverage-quarter","value":135711000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":137919000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":128641000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":132809000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":131014000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579","weight":4},{"ref":"#582","weight":-3}],"rule":"unaverage-quarter","value":128208000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":131943000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":121827000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":122552000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2019-07-12","value":136832712},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2020-12-31","value":138074000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2020-12-31","value":138074000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-09-30","value":145924000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-12-31","value":150125000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2021-12-31","value":150125000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-03-31","value":151554000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-06-30","value":152024000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-09-30","value":150966000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-12-31","value":147757000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2022-12-31","value":147757000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-03-31","value":144084000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-06-30","value":138885000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-09-30","value":134331000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-12-31","value":131522000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2023-12-31","value":131522000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-03-31","value":128007000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-06-30","value":125281000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-09-30","value":123316000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-12-31","value":123271000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2024-12-31","value":123271000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-03-31","value":122220000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-06-30","value":118969000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-09-30","value":117514000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-12-31","value":116975000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2025-12-31","value":116975000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2026-03-31","value":114476000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2026-06-30","value":114473000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":1135000000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":9435000000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-710000000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":82.53479125248508},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.21272365805169},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.757455268389662},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.7031349155984262},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1402000000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":599000000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":1484000000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":2673000000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-192000000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":80.58213716108453},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-6.578947368421052},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-5.4625199362041466},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.7437693924532078},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":848000000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-118000000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":596000000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2769000000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-219000000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":82.70833333333333},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.854166666666667},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":0.034722222222222224},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.7424978565304373},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1159000000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":37000000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-594000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":2604000000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-223000000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":84.61538461538461},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":20.51282051282051},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":16.025641025641026},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":0.7043250028529042},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":807000000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":659000000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-389000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2463000000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-244000000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":81.39898397811646},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.751465416178194},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":0.6643220007815553},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.644789081885856},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1274000000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":97000000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":1097000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":10509000000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-878000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":82.49131248329323},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.361935311414061},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":3.6175710594315245},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.644789081885856},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1274000000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":675000000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":1875000000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":2740000000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-274000000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":80.33729398236872},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-5.021080873898045},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-3.947872748179379},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.7180682453850457},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-4000000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-100000000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":839000000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":2888000000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-299000000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":83.4443387250238},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":8.404693942277195},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":5.803996194100856},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.7557382665296334},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-543000000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":274000000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-1152000000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":2949000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-291000000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":84.00786958965712},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.116357504215852},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":11.49522203485104},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.7530712530712531},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1122000000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":601000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":45000000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":2587000000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-296000000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":79.65052784856206},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":5.824535857298872},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":2.766654532216964},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.7219525854022774},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1623000000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":173000000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":1607000000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":11164000000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-1160000000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":82.07508079887296},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.483218695616143},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.682191099693378},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.7219525854022774},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1623000000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":948000000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-1071000000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":3503000000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-287000000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":71.52557718424627},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-58.578542326844726},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-58.895427795382524},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.7964196502914238},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1025000000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-1429000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-2052000000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":1415000000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-206000000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":32.685512367491164},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-150},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-130.03533568904592},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.136178861788618},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":2600000000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-858000000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-995000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":1617000000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-176000000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":75.86436170212765},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-7.513297872340425},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-12.76595744680851},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.1949964513839602},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":3823000000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":-111000000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-513000000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":1383000000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-128000000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":70},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-50.32608695652174},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-41.630434782608695},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.042175360710322},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":4853000000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-393000000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-4631000000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":7918000000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-797000000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":68.2823619926909},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-52.298518945951145},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-50.24043085208694},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.042175360710322},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":4853000000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-2791000000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":2002000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":1615000000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-168000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":75.04012841091493},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-29.614767255216695},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-46.3884430176565},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.0070663323455664},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":4173000000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-652000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":2331000000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":2243000000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-183000000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":82.28327806726669},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.252960682141165},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-8.147797252486972},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.948774865534022},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":3016000000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-141000000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-1400000000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":2438000000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-179000000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":85.0776502363268},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":17.690749493585415},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":12.694125590817015},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.9273920623525792},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":3434000000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":551000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":142000000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":2116000000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-143000000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":82.66783677051338},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.152259763053971},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.937253181219834},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.8657142857142858},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":4339000000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":555000000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":3075000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":8412000000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-673000000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":82.29820888578739},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.1632937892533146},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":0.13956734124214934},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.8657142857142858},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":4339000000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":313000000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":2835000000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":2384000000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-156000000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":83.50377945753668},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-6.002667852378836},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-5.42463317029791},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.893977063116529},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":2167000000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-127000000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":1469000000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":2836000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-159000000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":86.82804149638478},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":10.845646023263125},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-5.815781200880226},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.8517742285177423},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1159000000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-54000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-1167000000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":2872000000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-170000000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":87.4274661508704},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":20.641061066592982},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":13.3185962973197},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.8337080672722367},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1649000000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":753000000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-359000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":2490000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-177000000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":84.2627960275019},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":4.889228418640183},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.760886172650879},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.8156429764334756},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2144000000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":243000000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":2778000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":10582000000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-662000000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":85.79754864146739},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":9.299734293305907},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.017056655524128},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.8156429764334756},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2144000000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":815000000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":2924000000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":2786000000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-233000000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":84.46529080675423},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.5403377110694185},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-5.440900562851782},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.8298658636736929},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":339000000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":0},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":923000000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":2915000000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-223000000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":87.87969029184039},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":13.192376414532458},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.465157832042882},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.8304491541901614},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-27000000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":525000000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-1588000000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":3322000000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-213000000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":89.51387121404937},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.449223721048613},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.817001781623823},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.8036624203821656},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1194000000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":506000000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-415000000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":2783000000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-177000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":88.22306892968479},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.602355386214063},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.57222029788708},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.7833319188661632},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2028000000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":232000000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":1844000000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":11806000000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-846000000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":87.74826699898746},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":8.045797959342629},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":6.207648570760963},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.7833319188661632},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2028000000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":1263000000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":2702000000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":2999000000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-177000000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":87.60816891658013},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-3.8075458636206303},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-4.672897196261682},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.7933183424349503},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":570000000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":-93000000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":1307000000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":3107000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-194000000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":89.8257448004497},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":12.67566048341765},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.848791455874087},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.7611511601712098},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":17000000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":549000000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-1687000000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":3298000000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-194000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":90.44334975369458},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":18.76847290640394},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.84729064039409},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.7325353350916346},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1541000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":935000000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":7000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":2968000000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-191000000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":89.4786432160804},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.78391959798995},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":9.390703517587939},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7211079274116523},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2083000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":397000000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":2329000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":12372000000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-756000000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":89.4602293477467},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.634066174859397},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.013220363742604},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7211079274116523},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2083000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1788000000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":2756000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":3058000000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-196000000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":88.05220883534136},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-2.3427041499330654},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-6.693440428380187},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.7315457922791149},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":496000000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-159000000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":921000000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":3301000000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-200000000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":90.04226096143687},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":12.810353935552035},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":8.716323296354993},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.7511471397981034},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-91000000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":481000000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":-686000000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":3376000000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-189000000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":91.4777878513146},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":23.481414324569354},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":21.736174070716228},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.7444096860155255},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":390000000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":1193000000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":119000000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":3127000000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-185000000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":90.24527769946434},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.840992387933465},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.779531998872287},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.7323647715675091},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":748000000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":375000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":3110000000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":12862000000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-770000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":90.11742347111925},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.699382338966943},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":8.783004140365167},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.7323647715675091},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":748000000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1890000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":3747000000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":3175000000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-184000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":88.99591360186807},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":7.326328079392878},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-0.17513134851138354},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.7309678752195021},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-1070000000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":136000000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":1279000000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":3515000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-199000000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":90.66048667439166},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.53997682502897},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":20.347624565469292},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.800923651370738},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-1223000000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":1088000000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":800000000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":8312000000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-749000000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":81.79849555504902},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":5.265557328470481},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.214041486209255},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.5631042117457278},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1362525000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":450000000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":1521000000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":2262000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-167000000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":80.72179077204203},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.3348560986751945},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.9287345820009136},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.6644261893809532},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":667703000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-88000000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":511000000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2483000000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-190000000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":83.02397525135345},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.982985305491106},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.2041763341067284},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.6891828717061304},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":346123000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":100000000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":-612000000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":2485000000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-169000000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":84.52461227242077},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":16.217127444369524},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.867835468644639},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.7233317006255382},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":995850000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":459000000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-285000000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":2205000000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-184000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":81.15567054764985},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.915912031047866},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":2.3717119448037947},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.7031349155984262},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1402000000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":128000000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":797002000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":767805000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-50814000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":75.49284251575038},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":5.962488119849894},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-0.40184301545154366},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":0.8609191493273741},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":-23212000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":48219000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":486376000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":885539000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-66403000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":77.90909440566165},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.850381738110348},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":10.119521529260178},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":0.894592898641667},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-94034000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":156853000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-6450000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":971930000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-59763000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":79.68065586895965},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":18.939634034461477},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.301429500758953},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":0.9371944707099633},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-65400000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":226439000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-275443000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":973349000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-58717000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":76.90619874258739},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.15489419495537304},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.6907665621387298},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":0.8778073636038969},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-43816000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":6334000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":1001485000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":3598623000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-235697000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":77.70405377006},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":10.711832008509441},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":6.95153543851187},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":0.8778073636038969},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-43816000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":437845000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":655126000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":80.6744369732179},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":14.893058687812433},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":5.313549017366272},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":96986000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":-45098000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":629454000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-20880000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":80.12313063390691},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":26.15751711581506},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":13.727141764465738},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":219378000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":-160238000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":517963000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-15910000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":70.94238193687222},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-6.765015675790437},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":21.071312994313015},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":0.6675808980320502},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":283906000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":-35807000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":597162000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":2345308000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-78842000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":78.02877161233968},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":14.500022055732831},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":10.919446995334757},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":0.6675808980320502},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":283906000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":369228000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":589852000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":594256000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-29675000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":75.5529703690182},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.069391632039949},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.188327057724258},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":48114000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":270353000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":625001000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-43453000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":77.56983355443577},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":16.836962118964202},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.203775728939492},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":0.7017917287345269},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":99520000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":98540000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-35812000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":688945000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-40196000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":78.8405287167673},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":23.288523870976363},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":19.658189130596963},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":0.9277794559585384},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":693857000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":163663000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-183286000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":624656000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-23052000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":77.10750266746747},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.311331076436671},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":9.66565481411785},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":0.9009194622409511},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":628022000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":61608000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":641107000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":2532858000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-136376000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":77.40384916494844},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":16.50776541091657},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":13.89417680710828},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":0.9009194622409511},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":628022000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":492267000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":683004000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":692677000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-46086000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":75.87227874449566},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":4.830490427088558},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":7.149834783982634},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":0.9150244262838877},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":773811000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":28425000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":438171000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":769884000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-52530000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":78.56699551549873},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.729905395302712},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":15.367161016253444},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":0.9852844400105533},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":347952000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":110622000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-53552000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":811351000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-59251000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":79.76863148610906},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":20.49086187466314},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":20.533490126904795},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":0.99308328004498},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":379825000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":195074000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-242939000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":695488000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-49970000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":76.70012564585655},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":11.642886272078544},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":8.934703538029787},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":0.8907602814647541},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":560147000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":82938000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":617892000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2969400000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-207837000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":77.92780476942798},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.905704508164519},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.693614600599766},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":0.8907602814647541},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":560147000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":492790000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":793933000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1117995000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-87156000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":75.24800788646805},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-10.433765620570405},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-10.295278293346188},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":0.7481529410258798},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":166563000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":-97523000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":247835000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":1110731000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-70684000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":78.2071954171601},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":7.824453928865734},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.933526249007275},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":0.7750601294921385},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-62439000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":109052000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":-301769000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1163169000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-77576000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":80.28918722268985},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":17.026735908007932},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":12.188021628407972},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":0.7270898547032731},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-145103000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":234046000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-285380000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":1013304000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-73165000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":78.42666979162598},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":12.04072863634588},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.221854750155162},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":0.6736582684273617},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":228379000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":142476000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":454619000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":4405199000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-308581000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":78.24402322322054},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":7.6721888289862274},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.880263259655366},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":0.6736582684273617},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":228379000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":388051000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":896689000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":1203369000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-74749000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":75.45600485183331},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-0.24975611706714007},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-1.19163158723428},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":0.7450582176117125},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-234636000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":2319000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":411040000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":1365412000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-82464000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":79.89464965289115},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.645606410139752},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.979598991591241},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":0.7494971568856107},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-184372000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":128926000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":19395000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":1415668000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-82465000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":82.49884379832105},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":17.333448564207735},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":15.010709464036287},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":0.8447964608901455},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-506036000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":315083000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-288552000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":1261272000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-88709000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":79.03704927366078},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":6.984331604200069},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":4.865049432955402},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.6985330631070686},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":344087000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":116402000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":1038572000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":5245721000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-328387000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":79.54222141638262},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.983522989996503},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":6.9072271377473875},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.6985330631070686},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":344087000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":562730000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":948414000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":1424398000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-102650000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":76.56045557111308},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-3.7134928938973943},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.2141471111412065},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":0.6476231312872156},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":11579000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":59645000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":244890000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":1572508000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-366077000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":80.68795861903043},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.418741729820763},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":27.044628894502587},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":0.8361597445673993},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-714593000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":586572000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-277217000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":1592755000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-156712000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":83.06977205041096},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":17.804023526218256},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.615691473577902},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.5341425014214191},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1020086000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":375446000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-335083000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1669090000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-161602000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":80.07184879960579},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":1.7354040199768395},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-0.7381516301682536},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.5022363250054801},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1506841000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":30494000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":581004000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":6258751000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-787041000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":80.37324965225723},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.198236684498053},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.457264395561543},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.5022363250054801},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1506841000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":1052157000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":940745000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":2001259000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-167578000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":78.85618455420042},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-5.1102937507648525},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-5.7033206037308535},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.545581176091843},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1146162000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-121926000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":405371000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":2170207000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-212403000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":81.4934315298408},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.1686489494591892},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.4412972722871902},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.5591666437260256},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":900323000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":30744000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-369482000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":2194753000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-187063000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":83.84648020752411},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.96188352535254},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.82298651054572},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.5469186356908246},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1359735000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":382929000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1945643000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-181956000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":82.26596630685069},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":7.032872728732256},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.796631258454465},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.5631042117457278},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1362525000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":158253000},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.282306163021868},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":59.17065390749602},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":20.694444444444443},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-18.13186813186813},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-15.20125048847206},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.774570079301434},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":71.86661556151782},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":26.60957817951158},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-32.377740303541316},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.6381507098653074},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":13.317311676473025},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-48.48347668628339},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-362.54416961130744},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-66.15691489361703},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-55.760869565217384},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-89.07482208116946},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":160.67415730337078},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":110.42160113690194},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-47.26536124240378},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.230802983764809},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":35.76413119330077},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":126.05602489995553},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":46.18044640050299},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-32.246476927328},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-13.71275783040489},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":23.810748264335306},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":109.718574108818},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":27.48659916617034},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-40.41740900992619},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-14.374783512296501},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":14.36248929044318},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":93.52717203184493},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":36.734120292299046},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-41.55172413793103},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":0.2198492462311558},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":17.011175224600102},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":92.23560910307899},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":24.326465927099843},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":-15.548504079782411},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.3549478432478153},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":21.109074865947193},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":109.36952714535902},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":29.640787949015063},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":9.117848187827672},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":69.48378254910918},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":19.760247486465584},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-20.633850303438976},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-12.289780077619664},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":97.61343706214912},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":46.7678224581242},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-0.5379393171089724},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-28.254650159664113},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":24.84860484717569},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":-5.290534801766249},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":-33.02902443197161},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":21.769992610418107},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":91.24931545841855},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":35.97334529105021},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-3.987533668337232},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-24.84927283548742},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":21.133224223664932},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":93.84049956377476},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":47.96139629221391},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-5.247880836885688},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-30.86378032683168},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":17.915059079289154},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":78.42343735028898},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":20.566929761156896},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-21.52632930535146},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-24.77224688914641},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.52828173863544},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":74.70098827779078},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":27.501083878841083},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":1.1325520991483815},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-21.27999126829491},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":18.01986124714474},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":69.0560704588695},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.729339588596174},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-14.306106092985019},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-19.727393738368875},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":8.70767980598044},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":49.409888122708395},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":18.460618552381767},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-14.315986059153667},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":1634000000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":128000000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":502000000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":829000000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":399000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":1858000000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":-1200000000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-626000000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":109000000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":-181000000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-1898000000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-443000000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":64000000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":752000000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":754000000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":1127000000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":70000000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":143000000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":952000000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":442000000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":1607000000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":192000000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":724000000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":714000000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":440000000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":2070000000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":117000000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":754000000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":1146000000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":609000000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":2626000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":60000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":704000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":1418000000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":595000000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2777000000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":364000000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":1316000000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":10378000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#898"}],"scale":100,"value":40.94237810753517},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":10079000000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#899"}],"scale":100,"value":42.375235638456196},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":9783000000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#900"}],"scale":100,"value":43.24849228253092},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":9654000000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#901"}],"scale":100,"value":38.605759270768594},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":9368000000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#902"}],"scale":100,"value":39.677625960717336},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":9368000000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#903"}],"scale":100,"value":39.677625960717336},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":9338000000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#904"}],"scale":100,"value":39.66588134504177},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":9622000000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#905"}],"scale":100,"value":38.60943670754521},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":10658000000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#906"}],"scale":100,"value":46.15312441358604},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":10474000000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#907"}],"scale":100,"value":47.145312201642156},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":10474000000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#908"}],"scale":100,"value":47.145312201642156},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":8671000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#909"}],"scale":100,"value":56.85618729096989},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":10856000000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#910"}],"scale":100,"value":70.49557848194546},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":11288000000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#911"}],"scale":100,"value":72.43090007087172},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":11220000000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#912"}],"scale":100,"value":73.22638146167559},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":11220000000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#913"}],"scale":100,"value":73.22638146167559},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":11152000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#914"}],"scale":100,"value":75.89670014347202},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":11062000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#915"}],"scale":100,"value":76.65883203760622},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":11556000000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#916"}],"scale":100,"value":73.25199030806507},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":12002000000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#917"}],"scale":100,"value":70.40493251124813},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":12002000000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#918"}],"scale":100,"value":70.40493251124813},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":11286000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#919"}],"scale":100,"value":68.39447102604997},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":10108000000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#920"}],"scale":100,"value":66.55124653739612},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":9950000000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#921"}],"scale":100,"value":62.68341708542714},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":9968000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#922"}],"scale":100,"value":62.60032102728732},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":9968000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#923"}],"scale":100,"value":62.60032102728732},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":9533000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#924"}],"scale":100,"value":65.48830378684569},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":9463000000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#925"}],"scale":100,"value":66.01500581211033},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":9176000000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#926"}],"scale":100,"value":68.11246730601569},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":9039000000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#927"}],"scale":100,"value":69.17800641663901},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":9039000000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#928"}],"scale":100,"value":69.17800641663901},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":8392000000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#929"}],"scale":100,"value":74.54718779790277},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":8385000000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#930"}],"scale":100,"value":74.64519976147884},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":8829000000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#931"}],"scale":100,"value":70.93668592139541},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":9065000000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#932"}],"scale":100,"value":69.12300055157198},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":9065000000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#933"}],"scale":100,"value":69.12300055157198},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":8532000000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#934"}],"scale":100,"value":72.79653070792311},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8299000000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#935"}],"scale":100,"value":74.86444149897578},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":8809000000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#936"}],"scale":100,"value":70.56419570893404},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":8708000000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#937"}],"scale":100,"value":70.75103353238401},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":8708000000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#938"}],"scale":100,"value":70.75103353238401},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":6306000000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#939"}],"scale":100,"value":70.88487155090391},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":7930000000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#940"}],"scale":100,"value":68.83984867591425},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":8852336000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#941"}],"scale":100,"value":35.6892915045249},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":8829991000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#942"}],"scale":100,"value":35.91094260458476},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":9043062000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#943"}],"scale":100,"value":35.617869257116666},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":10451046000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#944"}],"scale":100,"value":40.52930204306823},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":10378000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#945"}],"scale":100,"value":40.94237810753517},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":3404795000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#946"}],"scale":100,"value":36.69225313124579},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3591290000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#947"}],"scale":100,"value":34.78727699517444},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3721637000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#948"}],"scale":100,"value":33.569313718667345},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3638733000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#949"}],"scale":100,"value":34.33461592263021},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3638733000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#950"}],"scale":100,"value":34.33461592263021},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":3644812000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#951"}],"scale":100,"value":24.557809840397805},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":3644812000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#952"}],"scale":100,"value":24.557809840397805},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":3561928000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#953"}],"scale":100,"value":25.137341349965524},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":4416582000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#954"}],"scale":100,"value":37.2398384089778},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":3985924000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#955"}],"scale":100,"value":31.3408133220804},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":3985924000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#956"}],"scale":100,"value":31.3408133220804},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":4414163000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#957"}],"scale":100,"value":37.2678580288041},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":4659085000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#958"}],"scale":100,"value":35.312448688959314},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":4683434000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#959"}],"scale":100,"value":35.13263985357752},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":3554448000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#960"}],"scale":100,"value":35.14697640815114},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":3554448000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#961"}],"scale":100,"value":35.14697640815114},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3519592000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#962"}],"scale":100,"value":35.49732468990724},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3587591000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#963"}],"scale":100,"value":34.82498423036517},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3554701000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#964"}],"scale":100,"value":35.14768190067181},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3508397000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#965"}],"scale":100,"value":35.61204732531695},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3508397000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#966"}],"scale":100,"value":35.61204732531695},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3355364000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#967"}],"scale":100,"value":37.23679457727984},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3240323000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#968"}],"scale":100,"value":38.55936584099795},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":3748591000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#969"}],"scale":100,"value":46.59649452287539},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3640516000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#970"}],"scale":100,"value":47.98185202317474},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3640516000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#971"}],"scale":100,"value":47.98185202317474},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":3575858000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#972"}],"scale":100,"value":48.85154835566737},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4647445000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#973"}],"scale":100,"value":53.202049728399146},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":4981623000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#974"}],"scale":100,"value":49.69113479683227},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":8113140000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#975"}],"scale":100,"value":39.23437781179667},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":8113140000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#976"}],"scale":100,"value":39.23437781179667},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":7906700000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#977"}],"scale":100,"value":40.59204219206496},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":7463769000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#978"}],"scale":100,"value":42.83153725684704},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":7156838000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#979"}],"scale":100,"value":44.77130822298898},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":8852336000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#980"}],"scale":100,"value":35.6892915045249},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":17146773000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#981"}],"scale":100,"value":2.2044964379011724},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":327000000},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":19048953000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#983"}],"scale":100,"value":1.7166297801249235},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":271000000},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":19588624000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#985"}],"scale":100,"value":1.3834560303980514},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":444000000},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":19088116000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#987"}],"scale":100,"value":2.326054598578508},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":406000000},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":18274500000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#989"}],"scale":100,"value":2.2216750116282253},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":18274500000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#990"}],"scale":100,"value":2.2216750116282253},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":440000000},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":20696000000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#992"}],"scale":100,"value":2.1260146888287594},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":622000000},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":21377500000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#994"}],"scale":100,"value":2.9096012162320197},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":506000000},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":20261000000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#996"}],"scale":100,"value":2.4974088149647105},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":565000000},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":19724500000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#998"}],"scale":100,"value":2.864457907678268},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":19724500000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#999"}],"scale":100,"value":2.864457907678268},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-633000000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":20690000000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1001"}],"scale":100,"value":-3.0594490091831803},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-1552000000},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":22053000000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1003"}],"scale":100,"value":-7.0375912574252935},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-2153000000},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":20530000000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1005"}],"scale":100,"value":-10.487092060399416},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-2612000000},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":20053000000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1007"}],"scale":100,"value":-13.025482471450655},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":20053000000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1008"}],"scale":100,"value":-13.025482471450655},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-1889000000},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":21141500000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1010"}],"scale":100,"value":-8.935032991982593},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-1325000000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":23043000000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":-5.750119342099553},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-757000000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":20811500000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":-3.6374120077841576},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":12000000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":20119000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":0.05964511158606293},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":20119000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1017"}],"scale":100,"value":0.05964511158606293},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":468000000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":23221500000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":2.015373683870551},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":455000000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":24462500000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":1.8599897802759324},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":561000000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":21911500000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":2.560299386167081},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":352000000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":21554500000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":1.633069660627711},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":21554500000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1026"}],"scale":100,"value":1.633069660627711},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":329000000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":24781500000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":1.3276032524262051},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":899000000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":25210000000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":3.566045220150734},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":842000000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":22200500000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":3.7927073714555974},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":797000000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":21601500000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":3.6895585954679073},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":21601500000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1035"}],"scale":100,"value":3.6895585954679073},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":807000000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":24873500000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":3.2444167487486686},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":808000000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":25784500000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":3.133665574279121},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1067000000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":22963500000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":4.6465042349816015},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1234000000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":22015000000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":5.605269134680899},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":22015000000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1044"}],"scale":100,"value":5.605269134680899},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1169000000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":25437500000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":4.595577395577396},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1113000000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":26434500000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":4.210406854678546},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1388000000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":24256500000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":5.722177560653845},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1294000000},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":23420000000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1052"}],"scale":100,"value":5.525192143467121},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":23420000000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1053"}],"scale":100,"value":5.525192143467121},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1488000000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":26286500000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":5.660700359500124},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":2036000000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":28018500000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":7.266627406891875},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":15631610500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1058"}],"scale":100,"value":1.8040367625587905},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":304437000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":17029475000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":1.7877063150801773},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":329788000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":17675895000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":1.8657499379805094},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":402457000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":17583499000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":2.2888334113705127},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":378000000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":17146773000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":2.2044964379011724},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":416974000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":7137885500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":5.84170199984295},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":381822000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":7775186500},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":4.910776095210063},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":343765000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":7592124000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":4.527916035091102},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":280171000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":6819002000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":4.108680419803367},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":6819002000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1075"}],"scale":100,"value":4.108680419803367},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":5.044940708985918},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":392897000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":5.9324065884189},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":452433000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":6.343045401480301},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":421500000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":6297039000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":6.693622192906856},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":6297039000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1080"}],"scale":100,"value":6.693622192906856},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":414144000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":5.55332367516146},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":440275000},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":7334085500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1083"}],"scale":100,"value":6.003134269432773},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":473259000},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":7404712000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1085"}],"scale":100,"value":6.391322174312789},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":472294000},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":6581090000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1087"}],"scale":100,"value":7.176531547205705},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":6581090000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1088"}],"scale":100,"value":7.176531547205705},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":179226000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":7625301500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":2.3504119804312},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":145485000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":8124596000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":1.790673653188417},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":144867000},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":7854587500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1094"}],"scale":100,"value":1.8443616548927617},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":232850000},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":7436113500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1096"}],"scale":100,"value":3.1313400474589312},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":7436113500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1097"}],"scale":100,"value":3.1313400474589312},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":322772000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":8660398500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":3.7269878516560175},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":340645000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":8989462500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":3.789381178240635},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":426845000},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":8813299000},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1103"}],"scale":100,"value":4.843192089590969},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":398097000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":8380009500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":4.750555473713962},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":8380009500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1106"}],"scale":100,"value":4.750555473713962},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":456544000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":9511732500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":4.79979856456224},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":816815000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":10533377500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":7.7545402697283},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":842972000},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":10914130500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1112"}],"scale":100,"value":7.723675284989491},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":764465000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":12253106500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":6.238948465844151},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":12253106500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1115"}],"scale":100,"value":6.238948465844151},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":611733000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":13262566000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":4.612478460050641},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":193738000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":14280234000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":1.356686452056738},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":189853000},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":14267519500},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1121"}],"scale":100,"value":1.330665782513912},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":281848000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":15631610500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":1.8030643739491845},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":5911000000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1124"}],"scale":100,"value":6.394857046185079},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":5733529000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"#1125"}],"scale":100,"value":5.7032937306151235},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":5687058000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"#1126"}],"scale":100,"value":4.765205489376053},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":6071155000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"#1127"}],"scale":100,"value":7.313270703844656},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":5890000000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"#1128"}],"scale":100,"value":6.893039049235994},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":5890000000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1129"}],"scale":100,"value":6.893039049235994},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":5721000000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"#1130"}],"scale":100,"value":7.690963118335955},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":5729500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"#1131"}],"scale":100,"value":10.856095645344272},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":5833000000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"#1132"}],"scale":100,"value":8.674781416080918},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":5593500000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"#1133"}],"scale":100,"value":10.1010101010101},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":5593500000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1134"}],"scale":100,"value":10.1010101010101},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":4687500000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"#1135"}],"scale":100,"value":-13.504},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":4555000000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"#1136"}],"scale":100,"value":-34.07244785949506},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":4425500000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"#1137"}],"scale":100,"value":-48.6498700711784},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":4270000000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"#1138"}],"scale":100,"value":-61.17096018735363},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":4270000000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1139"}],"scale":100,"value":-61.17096018735363},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":3214500000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"#1140"}],"scale":100,"value":-58.764971224140616},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":2892500000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1141"}],"scale":100,"value":-45.808124459809854},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3101500000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1142"}],"scale":100,"value":-24.40754473641786},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":3278000000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1143"}],"scale":100,"value":0.36607687614399026},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":3278000000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1144"}],"scale":100,"value":0.36607687614399026},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":3127500000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1145"}],"scale":100,"value":14.964028776978417},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2981500000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1146"}],"scale":100,"value":15.260774777796412},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":3402000000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1147"}],"scale":100,"value":16.490299823633155},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":3640000000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1148"}],"scale":100,"value":9.670329670329672},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":3640000000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1149"}],"scale":100,"value":9.670329670329672},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":3428500000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1150"}],"scale":100,"value":9.596033250692724},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":3298500000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1151"}],"scale":100,"value":27.254812793694107},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":3319500000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1152"}],"scale":100,"value":25.36526585329116},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":3257000000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1153"}],"scale":100,"value":24.47037150752226},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":3257000000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1154"}],"scale":100,"value":24.47037150752226},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2713000000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1155"}],"scale":100,"value":29.745669001105785},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2671000000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1156"}],"scale":100,"value":30.25084238113066},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2746000000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1157"}],"scale":100,"value":38.85651857246904},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2792500000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1158"}],"scale":100,"value":44.189794091316024},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2792500000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1159"}],"scale":100,"value":44.189794091316024},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2228500000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1160"}],"scale":100,"value":52.45680951312542},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2106000000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1161"}],"scale":100,"value":52.849002849002844},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2579500000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1162"}],"scale":100,"value":53.8088776894747},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2673000000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1163"}],"scale":100,"value":48.410026187803965},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2673000000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1164"}],"scale":100,"value":48.410026187803965},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2078500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1165"}],"scale":100,"value":71.59008900649508},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2278500000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1166"}],"scale":100,"value":89.35703313583498},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":5311500000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1167"}],"scale":100,"value":5.309234679469077},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":5178133500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1168"}],"scale":100,"value":5.879280632683572},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":5044519000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1169"}],"scale":100,"value":6.537550953817401},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":5083969000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1170"}],"scale":100,"value":7.916196971303326},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":5911000000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1171"}],"scale":100,"value":6.394857046185079},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":2462299000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1172"}],"scale":100,"value":16.934336569198134},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2677913000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1173"}],"scale":100,"value":14.25819285391273},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2755164500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1174"}],"scale":100,"value":12.47711343551356},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2347277500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1175"}],"scale":100,"value":11.935998193652008},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":2347277500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1176"}],"scale":100,"value":11.935998193652008},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":2565345000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1177"}],"scale":100,"value":11.675856463750488},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"equity@2010Q2"}],"scale":100,"value":14.734260022485952},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"equity@2010Q3"}],"scale":100,"value":16.322396489858413},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":2743214500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1178"}],"scale":100,"value":15.365185624383365},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":2743214500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1179"}],"scale":100,"value":15.365185624383365},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"equity@2011Q1"}],"scale":100,"value":14.955911652129448},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":2840201000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1180"}],"scale":100,"value":15.501543728771308},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":2904937000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"#1181"}],"scale":100,"value":16.291540918099084},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":2520935000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"#1182"}],"scale":100,"value":18.734874163752735},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":2520935000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1183"}],"scale":100,"value":18.734874163752735},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2212865000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1184"}],"scale":100,"value":8.099274018071595},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2340095500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1185"}],"scale":100,"value":6.21705396211394},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2388807500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"#1186"}],"scale":100,"value":6.064406612922975},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2324186500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"#1187"}],"scale":100,"value":10.018559181890094},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2324186500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1188"}],"scale":100,"value":10.018559181890094},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":2188082500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1189"}],"scale":100,"value":14.751363351244754},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2164544000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1190"}],"scale":100,"value":15.73749482570001},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2153592500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"#1191"}],"scale":100,"value":19.82013774657926},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":2076357000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1192"}],"scale":100,"value":19.172859002570366},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":2076357000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1193"}],"scale":100,"value":19.172859002570366},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1967465000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1194"}],"scale":100,"value":23.204682167154182},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":2082892000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1195"}],"scale":100,"value":39.215427396139596},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2254038500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"#1196"}],"scale":100,"value":37.39829643548679},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":3411864500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1197"}],"scale":100,"value":22.4060773808573},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":3411864500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1198"}],"scale":100,"value":22.4060773808573},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":3263102500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1199"}],"scale":100,"value":18.746974696626907},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":3220915500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1200"}],"scale":100,"value":6.014997909755782},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":3229413000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"#1201"}],"scale":100,"value":5.878870246698084},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":5311500000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1202"}],"scale":100,"value":5.306372964322696},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":1286000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1203"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":14.656940961932975},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":319000000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1204"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":14.572864321608048},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":294000000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1205"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":11.368909512761016},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":310000000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1206"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":10.451786918408622},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":240000000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1207"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":10.349288486416564},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":1163000000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1208"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":11.560636182902595},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":101000000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1209"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":4.027113237639557},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":273000000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1210"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":9.47916666666666},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":282000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":8.608058608058599},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":188000000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1212"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":7.346619773348961},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":844000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1213"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":7.520270872315771},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-400000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1214"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-15.331544653123807},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-2587000000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1215"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-82.0488423723438},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-2054000000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1216"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-57.72906127037661},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-1827000000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1217"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-66.50891882053149},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-6868000000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1218"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-56.915554818927646},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-963000000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1219"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-43.59438660027162},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1545000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1220"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":272.9681978798586},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":1458000000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1221"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":96.94148936170212},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":1359000000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1222"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":147.7173913043478},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":3399000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1223"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":65.37795729948066},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":1003000000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":80.4975922953451},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":1070000000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":50.686878256750354},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":657000000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":22.18095881161377},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":339000000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1227"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":14.87494515138219},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":3069000000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1228"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":35.694347522679706},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":416000000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1229"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":18.497109826589586},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":177000000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1230"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":5.564287959761072},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":310000000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1231"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":8.565902182923457},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":269000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1232"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":10.27501909854851},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":1172000000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1233"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":10.04542727350648},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":224000000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1234"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":8.405253283302061},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":200000000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1235"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":5.955926146515789},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":131000000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1236"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":3.3341817256299366},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":297000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1237"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":10.287495670245939},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":852000000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1238"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":6.636030843523644},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":99000000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1239"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":3.4267912772585563},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":228000000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1240"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":6.408094435075884},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":352000000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1241"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":8.669950738916254},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":363000000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1242"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":11.400753768844218},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1042000000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1243"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":7.610839237455269},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":438000000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1244"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":14.658634538152615},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":529000000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":13.972530375066029},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":2101683000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":31.498548405299086},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":285039000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":14.970842364943394},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":390131000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":17.76658807970786},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":385095000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":14.920928898971475},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":226171000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":10.80695078288767},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":88653000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":12.180370551017749},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":126389000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":13.834308788068196},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":178570000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":17.499142535156054},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":187726000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":23.849336770278985},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":581338000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":16.85521841201343},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":-193962000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":-6.60405657039993},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-18231000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-2.368375926253108},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":45671000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":5.357754555223426},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":252448000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":52.03579150889532},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":290594000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":10.593824176072552},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":81417000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":12.595101002756737},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":162054000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":21.56301020442106},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":122351000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":13.623331058157294},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":49542000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":6.716730545790273},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":415364000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":13.69191187498866},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":195879000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":23.990432192512312},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":165037000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":15.86924748552856},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":202840000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":16.91714900502077},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":177156000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":18.172474173188125},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":740912000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":18.383330269081057},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":188004000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":18.57073571145642},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":289615000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":24.034100763723675},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":310644000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":22.15941677485627},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":203963000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":17.704890995342936},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":992226000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":20.795894752307518},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":173026000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":14.414376888478643},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":167968000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":11.238084023358264},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":225249000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":13.153195554579721},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":342589000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":25.265085421739887},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":908832000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":15.768792666242737},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":530564000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":38.631510044073195},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":533269000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":32.074401539757005},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":643152000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":33.19060788449302},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":394262000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":23.21144823842687},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2008-12-31","value":2380964000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":64,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":2937013000}},"quality":[{"metric":"operatingCashFlow","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.0325e+9 but the year reports 8.2573e+8 (20.03% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"FY2021","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -2.695e+8 against net income 1.200e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"interestExpense","periodKey":"2009Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.4178e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"interestExpense","periodKey":"2010Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.9770e+6, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}