{"schemaVersion":2,"ticker":"FCN","company":{"ticker":"FCN","name":"FTI CONSULTING, INC","exchange":"NYSE","cik":887936,"sic":"8742","sicDescription":"Services-Management Consulting Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:39.429Z","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":{"cash":[118872000,384570000,264423000,156785000,205833000,283680000,149760000,216158000,189961000,312069000,369373000,294953000,494485000,491688000,303222000,660493000,265091000],"currentAssets":[499915000,790982000,770954000,674375000,803861000,856841000,741625000,783171000,794179000,965353000,1178661000,1129707000,1370027000,1510602000,1555453000,1819514000,1517627000],"totalAssets":[2077338000,2405488000,2411084000,2275452000,2364947000,2391599000,2229018000,2225368000,2257241000,2379121000,2783142000,2777363000,3100909000,3241407000,3325878000,3596830000,3490528000],"currentLiabilities":[406202000,286302000,497837000,304197000,384330000,367092000,347077000,378455000,410328000,482570000,612537000,670171000,718116000,769491000,892769000,931759000,975189000],"totalLiabilities":[973124000,1237882000,1304882000,1207220000,1322688000,1288853000,1081415000,1018010000,1065270000,1030296000,1294000000,1377182000,1517588000,1559686000,1344458000,1338540000,1756797000],"totalDebt":[417397000,792822000,796891000,723000000,717014000,699404000,494772000,365528000,396284000,265571000,275609000,286131000,297158000,315172000,0,0,365000000],"equity":[1102698000,1167606000,1106202000,1068232000,1042259000,1102746000,1147603000,1207358000,1191971000,1348825000,1489142000,1400181000,1583321000,1681721000,1981420000,2258290000,1733731000],"operatingCashFlow":[250769000,195054000,173828000,120188000,193271000,135401000,139920000,233488000,147625000,230672000,217886000,327069000,355483000,188794000,224461000,395097000,152132000],"revenue":[1399946000,1401461000,1566768000,1576871000,1652432000,1756212000,1779149000,1810394000,1807732000,2027877000,2352717000,2461275000,2776222000,3028908000,3489242000,3698652000,3788857000],"costOfRevenue":[772191000,825599000,956908000,980532000,1042061000,1144757000,1171444000,1210771000,1215560000,1328074000,1534896000,1672711000,1915507000,2065977000,2354216000,2516726000,2571382000],"grossProfit":[627755000,575862000,609860000,596339000,610371000,611455000,607705000,599623000,592172000,699803000,817821000,788564000,860715000,962931000,1135026000,1181926000,1217475000],"operatingExpenses":[369572000,365149000,395666000,400423000,417635000,449366000,444394000,447022000,442576000,473798000,512226000,505901000,548667000,659053000,757465000,834534000,828398000],"operatingIncome":[258183000,158392000,205447000,59036000,81439000,147426000,164511000,142156000,108711000,226005000,305595000,282663000,312048000,303878000,377561000,347362000,389077000],"pretaxIncome":[221668000,107391000,153127000,3114000,31811000,101411000,105386000,127803000,87105000,207792000,288450000,262446000,297947000,297749000,358363000,350771000,371011000],"interestExpense":[44923000,50263000,58624000,56731000,51376000,50685000,42768000,24819000,25358000,27149000,19206000,19805000,20294000,10047000,14331000,6951000,21396000],"netIncome":[139843000,65984000,103903000,-36986000,-10594000,58807000,66053000,85520000,107962000,150611000,216726000,210682000,234966000,235514000,274892000,280088000,270871000],"dilutedEps":[2.63,1.38,2.39,-0.92,-0.27,1.44,1.58,2.05,2.75,3.93,5.69,5.67,6.65,6.58,7.71,7.81,8.24],"capex":[28557000,22600000,31091000,27759000,42544000,39256000,31399000,28935000,32004000,32270000,41815000,34849000,68665000,53319000,49479000,35408000,58531000],"dilutedShares":[53127000,47664000,43473000,40316000,39188000,40729000,41729000,41709000,39192000,38318000,38111000,37149000,35337000,35783000,35646000,35845000,32881000],"depreciationAndAmortization":[28765000,31334000,28582000,33919000,32638000,35126000,31392000,38700000,31177000,31536000,30153000,32661000,34269000,35898000,41079000,43910000,45764000],"sharesOutstanding":[46985000,46144000,41484000,null,null,41181000,41234000,42037000,37729000,38147000,37390000,34481000,34333000,34026000,35521000,35913000,30864000],"totalCosts":[1141763000,1243069000,1361321000,1517835000,1570993000,1608786000,1614638000,1668238000,1699021000,1801872000,2047122000,2178612000,2464174000,2725030000,3111681000,3351290000,3399780000],"debtToCapital":[27.45861278406942,40.44127098776389,41.87346598405858,40.36328069172502,40.75626693526247,38.8094220791832,30.125397671055637,23.239319314940815,24.950905238768335,16.450177032153203,15.61744404734719,16.96785648207449,15.802250384077674,15.783119075483764,0,0,17.391461792864355],"returnOnAssets":[6.731836610123149,2.9438572900219637,4.314396213738734,-1.5783939353074423,-0.45659866748527445,2.4726766018871675,2.859055403206974,3.8398109189459557,4.8169269280456986,6.4969473910794715,8.396550117651891,7.577800937145097,7.994390188136922,7.426750732697646,8.371556891470371,8.09186231746305,7.643779247499562],"revenueGrowth":[8.259011943749538,0.10821845985486966,11.795333584024092,0.6448306322314412,4.791831418042447,6.280439981796526,1.3060496113225462,1.7561766889675923,-0.1470398156423358,12.177966645498328,16.018723029059444,4.614154613580812,12.796091456663717,9.101793732633778,15.198018559824211,6.001590030155546,2.4388615095445543],"currentRatio":[1.2307054125779784,2.762754014991163,1.5486072750719613,2.216902204821218,2.091590560195665,2.3341314983709807,2.1367736842256906,2.0693900199495316,1.935473572361623,2.00044138674182,1.9242282507015902,1.6856996199477448,1.9078073737390617,1.9631184770192245,1.7422793578182039,1.952773195643938,1.5562388419065432],"netDebt":[298525000,408252000,532468000,566215000,511181000,415724000,345012000,149370000,206323000,-46498000,-93764000,-8822000,-197327000,-176516000,-303222000,-660493000,99909000],"ebit":[266591000,157654000,211751000,59845000,83187000,152096000,148154000,152622000,112463000,234941000,307656000,282251000,318241000,307796000,372694000,357722000,392407000],"freeCashFlow":[222212000,172454000,142737000,92429000,150727000,96145000,108521000,204553000,115621000,198402000,176071000,292220000,286818000,135475000,174982000,359689000,93601000],"capexOutflow":[-28557000,-22600000,-31091000,-27759000,-42544000,-39256000,-31399000,-28935000,-32004000,-32270000,-41815000,-34849000,-68665000,-53319000,-49479000,-35408000,-58531000],"grossMargin":[44.84137245293747,41.09011952526684,38.92471635877169,37.81786842424016,36.93773783126931,34.816696389729714,34.15706048228675,33.121132747899075,32.75773178767649,34.50914429228203,34.760704326104666,32.03884165727113,31.003104218610762,31.791358469785152,32.529300060013036,31.9555881440049,32.13304170624545],"operatingMargin":[18.44235420509077,11.30191992499256,13.112790151445525,3.743869980486673,4.9284327585038294,8.394544622175456,9.246611722795562,7.852213385594517,6.01366795520575,11.144906717715127,12.989025029359672,11.484413566139501,11.24002331225673,10.03259260433133,10.820716935082174,9.391583744564237,10.26898085623184],"netMargin":[9.989171010881847,4.70822948337485,6.631677440437896,-2.3455311182715644,-0.6411156404620584,3.34851373296618,3.7126176615898947,4.723833596443646,5.9722348224183675,7.4270283651326,9.211732647828022,8.559872423845365,8.46351624617916,7.775541548307179,7.878272702208674,7.572704866529752,7.149148146789389],"fcfMargin":[15.872897954635393,12.305301396185838,9.110283079562514,5.861544793454886,9.121525121759927,5.474566851837933,6.099601551078634,11.298811198004412,6.3959148811881406,9.7837294865517,7.483730512424572,11.872708250804969,10.331234317716667,4.472734067855478,5.014900084316308,9.724867330043487,2.4704284168022177],"ebitda":[295356000,188988000,240333000,93764000,115825000,187222000,179546000,191322000,143640000,266477000,337809000,314912000,352510000,343694000,413773000,401632000,438171000],"returnOnEquity":[12.548072695426834,5.8127898290273015,9.139118166529451,-3.4018967694581668,-1.0039369985467836,5.483157381917525,5.870467203087166,7.26296528902177,8.999349401436818,11.855418538127422,15.273327702541994,14.58348547393282,15.751020109924513,14.426399415382713,15.008540484791604,13.212601805312154,13.570619994233496]}},"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":{"cash":[213092000,277969000,118872000,80878000,123254000,331182000,384570000,112367000,98745000,128230000,264423000,182438000,165981000,126928000,156785000,100703000,92554000,147926000,205833000,77005000,94412000,178778000,283680000,225295000,239988000,104974000,149760000,114451000,182665000,225184000,216158000,120959000,138511000,157961000,189961000,152044000,116556000,505867000,312069000,179241000,189106000,258470000,369373000,223063000,304206000,304658000,294953000,233421000,256875000,342527000,494485000,271143000,255730000,327047000,491688000,238539000,203539000,201148000,303222000,243960000,226428000,386344000,660493000,151121000,152831000,145967000,265091000,198276000,163747000],"currentAssets":[null,null,499915000,null,532671000,767171000,790982000,593192000,632096000,677503000,770954000,719180000,724436000,692801000,674375000,651729000,664777000,746910000,803861000,731226000,785268000,856968000,856841000,847934000,904423000,788479000,741625000,744351000,811742000,864066000,783171000,737136000,777789000,788213000,794179000,815778000,807436000,1206513000,965353000,921214000,1019255000,1096150000,1178661000,1066447000,1127341000,1175730000,1129707000,1151149000,1213462000,1268494000,1370027000,1221391000,1291719000,1393425000,1510602000,1352405000,1480283000,1567226000,1555453000,1544698000,1569211000,1715973000,1819514000,1428907000,1503016000,1498576000,1517627000,1556889000,1586669000],"totalAssets":[null,null,2077338000,null,2104740000,2403543000,2405488000,2247264000,2299695000,2326519000,2411084000,2371097000,2374081000,2349948000,2275452000,2239452000,2270881000,2277542000,2364947000,2312567000,2373240000,2414891000,2391599000,2371369000,2437064000,2294012000,2229018000,2225044000,2287464000,2341618000,2225368000,2172562000,2224793000,2260593000,2257241000,2276452000,2257412000,2628838000,2379121000,2464901000,2571363000,2690269000,2783142000,2637181000,2704907000,2794398000,2777363000,2778200000,2938427000,3006924000,3100909000,2949291000,3003168000,3082094000,3241407000,3100983000,3246311000,3318826000,3325878000,3324528000,3357644000,3517180000,3596830000,3347702000,3494160000,3489785000,3490528000,3506530000,3534725000],"currentLiabilities":[null,null,406202000,null,366419000,394219000,286302000,278316000,293903000,446086000,497837000,408553000,415437000,367064000,304197000,269245000,261778000,304134000,384330000,299210000,308874000,345862000,367092000,291155000,314621000,334510000,347077000,287519000,325042000,365529000,378455000,293328000,314738000,366866000,410328000,343467000,352304000,737400000,482570000,391465000,463878000,546784000,612537000,451341000,517468000,608261000,670171000,495778000,562562000,645622000,718116000,509930000,570894000,648999000,769491000,538452000,644701000,708531000,892769000,627700000,713894000,823176000,931759000,637291000,713496000,809035000,975189000,676828000,782387000],"totalLiabilities":[null,null,973124000,null,956821000,1235254000,1237882000,1242218000,1271196000,1274750000,1304882000,1221514000,1223758000,1176228000,1207220000,1181124000,1191314000,1241441000,1322688000,1235539000,1265320000,1301592000,1288853000,1254115000,1273482000,1131609000,1081415000,1043798000,1084221000,1110033000,1018010000,976033000,1085615000,1129664000,1065270000,1039018000,981611000,1277363000,1030296000,1062879000,1152351000,1229035000,1294000000,1168497000,1225804000,1319901000,1377182000,1361850000,1449217000,1462621000,1517588000,1327273000,1372549000,1437511000,1559686000,1380095000,1451159000,1454331000,1344458000,1270172000,1208264000,1264981000,1338540000,1198064000,1594279000,1740130000,1756797000,1844831000,2200775000],"totalDebt":[null,null,417397000,null,417124000,644376000,792822000,815776000,796798000,797413000,796891000,797949000,797359000,717821000,723000000,723024000,723000000,717000000,717014000,737000000,717000000,711000000,699404000,711000000,711000000,520000000,494772000,501961000,495150000,470339000,365528000,402717000,480906000,461095000,396284000,441473000,371662000,560168000,265571000,268037000,290531000,273055000,275609000,328193000,315808000,308454000,286131000,458840000,391581000,319355000,297158000,328936000,314337000,314756000,315172000,360583000,340548000,285000000,0,205000000,60000000,null,0,160000000,470000000,510000000,365000000,754257000,1019320000],"equity":[null,null,1102698000,null,1147919000,1168289000,1167606000,1005046000,1028499000,1051769000,1106202000,1149583000,1150323000,1173720000,1068232000,1058328000,1079567000,1036101000,1042259000,1077028000,1107920000,1113299000,1102746000,1117254000,1163582000,1162403000,1147603000,1181246000,1203243000,1231585000,1207358000,1196529000,1139178000,1130929000,1191971000,1237434000,1275801000,1351475000,1348825000,1402022000,1419012000,1461234000,1489142000,1468684000,1479103000,1474497000,1400181000,1416350000,1489210000,1544303000,1583321000,1622018000,1630619000,1644583000,1681721000,1720888000,1795152000,1864495000,1981420000,2054356000,2149380000,2252199000,2258290000,2149638000,1899881000,1749655000,1733731000,1661699000,1333950000],"operatingCashFlow":[null,119864000,87225000,-27263000,49218000,73911000,99188000,-39197000,26373000,59672000,126980000,-57821000,533000,70912000,106564000,-2304000,21673000,84437000,89465000,-110795000,33691000,97583000,114922000,-51333000,20602000,74034000,96617000,-33099000,73732000,70942000,121913000,-93087000,10887000,106233000,123592000,-69200000,34615000,120857000,144400000,-102086000,47648000,131304000,141020000,-123562000,152976000,111563000,186092000,-166584000,125558000,196946000,199563000,-203778000,35047000,128292000,229233000,-254206000,-10994000,106675000,382986000,-274818000,135226000,219374000,315315000,-465210000,55693000,201893000,359756000,-310023000,152294000],"revenue":[360525000,348637000,342938000,350040000,349033000,346140000,356248000,361816000,400437000,413802000,390713000,395228000,396243000,386055000,399345000,407178000,414613000,414643000,415998000,425552000,454324000,451178000,425158000,432338000,449137000,455470000,442204000,470285000,460147000,438042000,441920000,446344000,444715000,448962000,467711000,497774000,512098000,513012000,504993000,551274000,606119000,593106000,602218000,604593000,607852000,622249000,626581000,686277000,711486000,702228000,676231000,723620000,754992000,775865000,774431000,806706000,864591000,893261000,924684000,928553000,949156000,926019000,894924000,898282000,943662000,956167000,990746000,983345000,993464000],"costOfRevenue":[194181000,193204000,192394000,199174000,211635000,206831000,207959000,223084000,250844000,249975000,233005000,245618000,248220000,241614000,245080000,258480000,259528000,255152000,268901000,274275000,295549000,293244000,281689000,279030000,291469000,301609000,299336000,305636000,303194000,293702000,308239000,309072000,304071000,294851000,307566000,321117000,330318000,336477000,340162000,349066000,386266000,380892000,418672000,402247000,413011000,417179000,440274000,468424000,490722000,472235000,484126000,493104000,520080000,526654000,526139000,553509000,588094000,598804000,613809000,626034000,637749000,628079000,624864000,608928000,641141000,638233000,683080000,676518000,677191000],"grossProfit":[166344000,155433000,150544000,150866000,137398000,139309000,148289000,138732000,149593000,163827000,157708000,149610000,148023000,144441000,154265000,148698000,155085000,159491000,147097000,151277000,158775000,157934000,143469000,153308000,157668000,153861000,142868000,164649000,156953000,144340000,133681000,137272000,140644000,154111000,160145000,176657000,181780000,176535000,164831000,202208000,219853000,212214000,183546000,202346000,194841000,205070000,186307000,217853000,220764000,229993000,192105000,230516000,234912000,249211000,248292000,253197000,276497000,294457000,310875000,302519000,311407000,297940000,270060000,289354000,302521000,317934000,307666000,306827000,316273000],"operatingExpenses":[94991000,91147000,88631000,90658000,88366000,92222000,93903000,93757000,99940000,103461000,98508000,108106000,97950000,94675000,99692000,102211000,102278000,100289000,112857000,113003000,110484000,105859000,120020000,105226000,112052000,107958000,119158000,106215000,110835000,109065000,118743000,110183000,110541000,107043000,114809000,114398000,119949000,119423000,120028000,115046000,131758000,130076000,135346000,129290000,129242000,132000000,115369000,129347000,136784000,141460000,141076000,151239000,170677000,161501000,167296000,186395000,187788000,187428000,195854000,202886000,207315000,207048000,217285000,210647000,203257000,200264000,214230000,222910000,231252000],"operatingIncome":[71353000,64286000,61913000,30852000,49032000,46908000,31600000,44179000,33642000,59422000,68204000,40947000,26832000,46588000,-55331000,45329000,60259000,-35599000,11450000,40117000,38932000,46471000,21906000,47848000,47154000,45744000,23765000,52239000,44162000,35074000,10681000,27089000,29000,47068000,34525000,62259000,61831000,57112000,44803000,87162000,88095000,82138000,48200000,73056000,65599000,73070000,70938000,88506000,83980000,88533000,51029000,79277000,64235000,87710000,72656000,66802000,88709000,107029000,115021000,99633000,104092000,90892000,52745000,78707000,99264000,117670000,93436000,83917000,85021000],"pretaxIncome":[61025000,56182000,52540000,21888000,37513000,32370000,15620000,30869000,22065000,45589000,54604000,29025000,11274000,34964000,-72149000,33551000,46801000,-47261000,-1280000,28465000,27472000,34851000,10623000,35343000,35631000,16486000,17926000,48567000,41984000,31983000,5269000,21893000,-4629000,41411000,28430000,54215000,57722000,64297000,31558000,82575000,85911000,80279000,39685000,73212000,62644000,64579000,62011000,84743000,77774000,88635000,46795000,76288000,64781000,93103000,63577000,62521000,85103000,107702000,103037000,99495000,102682000,88786000,59808000,80581000,91939000,111728000,86763000,78546000,72990000],"interestExpense":[11030000,11434000,11446000,11318000,11378000,11904000,15663000,15310000,14500000,14319000,14495000,15204000,15195000,13208000,13124000,12715000,13071000,12814000,12776000,12655000,12908000,12634000,12488000,12368000,12473000,11696000,6231000,6229000,6303000,6304000,5983000,5801000,6250000,6760000,6547000,6244000,6583000,7246000,7076000,4746000,4793000,4832000,4835000,4861000,5157000,5151000,4636000,4797000,5294000,5073000,5130000,2642000,2448000,2378000,2579000,2939000,3022000,4474000,3896000,1719000,3319000,1197000,716000,968000,5257000,7634000,7537000,6445000,11630000],"netIncome":[37225000,37556000,33390000,13613000,23352000,20164000,8855000,19258000,15325000,29439000,39881000,18431000,7747000,22713000,-85877000,23680000,23486000,-50621000,-7139000,18117000,17247000,22522000,921000,23686000,21709000,10309000,10349000,30181000,26547000,21691000,7101000,14016000,-5156000,32214000,66888000,38945000,43609000,44333000,23724000,62645000,64598000,60422000,29061000,56747000,48174000,50172000,55589000,64496000,62782000,69480000,38208000,59321000,51428000,77267000,47498000,47547000,62395000,83317000,81633000,79965000,83947000,66466000,49710000,61824000,71698000,82818000,54531000,57631000,57810000],"dilutedEps":[0.69,0.7,0.6399999999999999,0.28,0.48,0.43,0.19,0.42,0.36,0.7,0.93,0.43,0.18,0.55,-2.15,0.58,0.58,-1.29,-0.18,0.45,0.42,0.55,0.02,0.57,0.52,0.25,0.25,0.73,0.64,0.52,0.17,0.34,-0.13,0.85,1.78,1.04,1.14,1.14,0.61,1.64,1.69,1.59,0.76,1.49,1.27,1.35,1.57,1.84,1.77,1.96,1.0747995949708886,1.66,1.43,2.15,1.3285158594385393,1.34,1.75,2.34,2.2781482102439434,2.23,2.34,1.85,1.380191610420037,1.74,2.13,2.6,1.7857251460080263,1.9,1.99],"capex":[null,6288000,10582000,5168000,6464000,3201000,7767000,4953000,7752000,11890000,6496000,4756000,8972000,6806000,7225000,7323000,6807000,8864000,19550000,15179000,6599000,10019000,7459000,8876000,8657000,7141000,6725000,6362000,5621000,10872000,6080000,5831000,7296000,6894000,11983000,7680000,8540000,11621000,4429000,10153000,10508000,6365000,14789000,8228000,5657000,11220000,9744000,7976000,19720000,24745000,16224000,12607000,13030000,13298000,14384000,18012000,11015000,14197000,6255000,4640000,10060000,7029000,13679000,17803000,17425000,14914000,8389000,10618000,11267000],"dilutedShares":[null,null,null,48272000,48358000,46981000,46972000,45939000,42912000,42267000,42857000,43185000,42074000,41102000,39913000,40620000,40293000,39094000,39115000,40457000,40750000,40819000,41090000,41324000,41696000,41982000,41879000,41148000,41599000,42065000,42018000,41245000,39555000,37746000,37643000,37612000,38271000,38756000,38628000,38219000,38168000,37938000,38126000,38190000,37852000,37086000,35484000,35063000,35374000,35362000,35553000,35646000,35909000,35918000,35657000,35482000,35650000,35656000,35787000,35787000,35845000,35892000,35854000,35500000,33591000,31823000,30649000,30329000,29038000],"depreciationAndAmortization":[null,null,null,null,null,null,7017000,6945000,null,7420000,4536000,7496000,10953000,8026000,7444000,8006000,8016000,8196000,8420000,8585000,9553000,8180000,8808000,7808000,7303000,7458000,8823000,7971000,8078000,9310000,13341000,8571000,7727000,7470000,7409000,7765000,8488000,8295000,6988000,7066000,7238000,8080000,7769000,7823000,7884000,7948000,9006000,8161000,8604000,8866000,8638000,8907000,9188000,8950000,8853000,9443000,10104000,10379000,11153000,10424000,10749000,11003000,11734000,10145000,11323000,12123000,12173000,12289000,12279000],"sharesOutstanding":[null,null,46985000,null,47150000,46427000,46144000,42026000,41555000,40954000,41484000,41981000,null,null,null,null,null,null,null,null,null,null,41181000,null,41807000,41887000,41234000,41385000,42083000,42367000,42037000,41321000,39527000,37941000,37729000,37720000,38179000,38356000,38147000,38027000,37612000,37629000,37390000,37110000,36710000,36000000,34481000,34228000,34282000,34295000,34333000,34471000,34540000,34422000,34026000,33983000,34034000,35510000,35521000,35697000,35902000,35949000,35913000,34855000,32727000,31346000,30864000,30145000,27700000],"totalCosts":[289172000,284351000,281025000,319188000,300001000,299232000,324648000,317637000,366795000,354380000,322509000,354281000,369411000,339467000,454676000,361849000,354354000,450242000,404548000,385435000,415392000,404707000,403252000,384490000,401983000,409726000,418439000,418046000,415985000,402968000,431239000,419255000,444686000,401894000,433186000,435515000,450267000,455900000,460190000,464112000,518024000,510968000,554018000,531537000,542253000,549179000,555643000,597771000,627506000,613695000,625202000,644343000,690757000,688155000,701775000,739904000,775882000,786232000,809663000,828920000,845064000,835127000,842179000,819575000,844398000,838497000,897310000,899428000,908443000],"debtToCapital":[null,null,27.45861278406942,null,26.65255842810709,35.54854316710479,40.44127098776389,44.80262211243054,43.65306029648874,43.122472531097536,41.87346598405858,40.972317784765536,40.938869897652694,37.94900559913848,40.36328069172502,40.588496827129056,40.109466111384485,40.89895562206627,40.75626693526247,40.62781831371952,39.289393507660606,38.97387434844836,38.8094220791832,38.889563485161254,37.928455517016594,30.908171228891057,30.125397671055637,29.8217034506154,29.154029721036295,27.63572286424071,23.239319314940815,25.181679366401415,29.684016384335628,28.96281714346015,24.950905238768335,26.29526233436397,22.55965687848528,29.302960856184967,16.450177032153203,16.049552740352286,16.99465880647635,15.744492411587688,15.61744404734719,18.264633583712182,17.59463282580585,17.30019501377211,16.96785648207449,24.468987142636212,20.82001668446946,17.13592300733289,15.802250384077674,16.860264260459243,16.161650957656626,16.06439722784061,15.783119075483764,17.323469796120147,15.945497963197077,13.258928259893604,0,9.073381972562093,2.7156939956005757,null,0,6.927492533461955,19.832219423675703,22.569817073845343,17.391461792864355,31.219815261536223,43.315046722220565],"returnOnAssets":[null,null,null,null,5.127046571072912,3.7660653460329185,2.9438572900219637,3.187386973671095,2.888088937627641,3.0814395244713495,4.314396213738734,4.463748069932168,4.086545867837911,3.796541277849282,-1.5783939353074423,-1.3767124045314343,-0.6888323305981835,-3.860926765914135,-0.45659866748527445,-0.7098828014557935,-0.9644882206988148,2.162929124400924,2.4726766018871675,2.748799300417427,2.8621060124266573,2.4050187485280543,2.859055403206974,3.1567224268141265,3.275925129452085,3.829813854858995,3.8398109189459557,3.1542161803490356,1.668876573298019,2.093558943733784,4.8169269280456986,5.973952880346072,8.10565335588176,7.926280174523375,6.4969473910794715,7.352795710422742,8.089008081759868,7.948289064310983,8.396550117651891,8.264390889836736,7.3689936261791,6.715229931005838,7.577800937145097,8.067059362951563,8.258912196230101,8.699637772218125,7.994390188136922,8.024141810087523,7.352806779997627,7.430557768099881,7.426750732697646,7.3960286757260905,7.511250137811489,7.52257487986102,8.371556891470371,9.56530928046034,9.959546968445423,9.128458927625282,8.09186231746305,7.851857624812094,7.2885330637011805,7.5938726681237885,7.643779247499562,7.781411542533139,7.192890479784489],"revenueGrowth":[null,null,null,null,-3.18757367727619,-0.7162177278946302,3.881168024540882,3.364186950062842,14.727547251979045,19.547581903276125,9.674440277559459,9.234528047405322,-1.0473557638280173,-6.705380834312058,2.2092942901823065,3.023571204469322,4.636044043680276,7.4051624768491475,4.170078503549557,4.512522778735595,9.577847293741382,8.81119420802956,2.201933663142608,1.5946347332405963,-1.1416962344053982,0.9512875184517045,4.009333000907889,8.777160462415988,2.4513678454458177,-3.8263771488791787,-0.06422375193350094,-5.090742847422303,-3.3537108793494252,2.492911638610007,5.836124185372915,11.522502822934765,15.151951249676765,14.266240795434793,7.971161678899996,10.747849425642952,18.359962350956273,15.61250029239083,19.25274211721746,9.671959860250979,0.28591745185351236,4.913624208826084,4.045544968765458,13.510576536612229,17.049215927561324,12.853214709866956,7.923955562010332,5.441388826960547,6.114807599868444,10.486195366746976,14.521664934024026,11.481993311406535,14.516577659101015,15.130982838509265,19.40172849485622,15.104263511118043,9.780925316132127,3.667237235253751,-3.218396771221299,-3.260018544983434,-0.5788300342620234,3.2556567413843496,10.707277936450478,9.469520707305733,5.277525215596257],"currentRatio":[null,null,1.2307054125779784,null,1.4537210133753982,1.9460528285039533,2.762754014991163,2.1313614740079623,2.1506959779246895,1.518772165008541,1.5486072750719613,1.7603101678362416,1.7437926809600492,1.8874120044460911,2.216902204821218,2.4205797693550486,2.539468557327201,2.4558582729980865,2.091590560195665,2.443855486113432,2.542357077643311,2.477774372437562,2.3341314983709807,2.9123113118442068,2.8746428242234305,2.3571163791814893,2.1367736842256906,2.5888758655949693,2.497344958497671,2.3638781054307594,2.0693900199495316,2.513009327442317,2.4712268617071977,2.1485038133814527,1.935473572361623,2.375127741529754,2.291872927925882,1.6361716842961758,2.00044138674182,2.35324741675501,2.1972479833059553,2.0047221571955287,1.9242282507015902,2.3628409561728274,2.1785714285714284,1.9329366834303037,1.6856996199477448,2.3219041587161997,2.1570280253554275,1.9647626629823642,1.9078073737390617,2.395213068460377,2.2626249356272794,2.1470372065288235,1.9631184770192245,2.5116537778669223,2.2960767859829594,2.2119370923784563,1.7422793578182039,2.4608857734586587,2.1981008384998333,2.0845760809353044,1.952773195643938,2.2421578211523463,2.1065514032314128,1.8523005803209998,1.5562388419065432,2.300272742853428,2.027984871936778],"netDebt":[null,null,298525000,null,293870000,313194000,408252000,703409000,698053000,669183000,532468000,615511000,631378000,590893000,566215000,622321000,630446000,569074000,511181000,659995000,622588000,532222000,415724000,485705000,471012000,415026000,345012000,387510000,312485000,245155000,149370000,281758000,342395000,303134000,206323000,289429000,255106000,54301000,-46498000,88796000,101425000,14585000,-93764000,105130000,11602000,3796000,-8822000,225419000,134706000,-23172000,-197327000,57793000,58607000,-12291000,-176516000,122044000,137009000,83852000,-303222000,-38960000,-166428000,null,-660493000,8879000,317169000,364033000,99909000,555981000,855573000],"ebit":[72055000,67616000,63986000,33206000,48891000,44274000,31283000,46179000,36565000,59908000,69099000,44229000,26469000,48172000,-59025000,46266000,59872000,-34447000,11496000,41120000,40380000,47485000,23111000,47711000,48104000,28182000,24157000,54796000,48287000,38287000,11252000,27694000,1621000,48171000,34977000,60459000,64305000,71543000,38634000,87321000,90704000,85111000,44520000,78073000,67801000,69730000,66647000,89540000,83068000,93708000,51925000,78930000,67229000,95481000,66156000,65460000,88125000,112176000,106933000,101214000,106001000,89983000,60524000,81549000,97196000,119362000,94300000,84991000,84620000],"freeCashFlow":[null,113576000,76643000,-32431000,42754000,70710000,91421000,-44150000,18621000,47782000,120484000,-62577000,-8439000,64106000,99339000,-9627000,14866000,75573000,69915000,-125974000,27092000,87564000,107463000,-60209000,11945000,66893000,89892000,-39461000,68111000,60070000,115833000,-98918000,3591000,99339000,111609000,-76880000,26075000,109236000,139971000,-112239000,37140000,124939000,126231000,-131790000,147319000,100343000,176348000,-174560000,105838000,172201000,183339000,-216385000,22017000,114994000,214849000,-272218000,-22009000,92478000,376731000,-279458000,125166000,212345000,301636000,-483013000,38268000,186979000,351367000,-320641000,141027000],"capexOutflow":[null,-6288000,-10582000,-5168000,-6464000,-3201000,-7767000,-4953000,-7752000,-11890000,-6496000,-4756000,-8972000,-6806000,-7225000,-7323000,-6807000,-8864000,-19550000,-15179000,-6599000,-10019000,-7459000,-8876000,-8657000,-7141000,-6725000,-6362000,-5621000,-10872000,-6080000,-5831000,-7296000,-6894000,-11983000,-7680000,-8540000,-11621000,-4429000,-10153000,-10508000,-6365000,-14789000,-8228000,-5657000,-11220000,-9744000,-7976000,-19720000,-24745000,-16224000,-12607000,-13030000,-13298000,-14384000,-18012000,-11015000,-14197000,-6255000,-4640000,-10060000,-7029000,-13679000,-17803000,-17425000,-14914000,-8389000,-10618000,-11267000],"grossMargin":[46.13938007073018,44.583047697175,43.89831398095282,43.09964575477088,39.36533221787052,40.246432079505404,41.6252161415643,38.343246290932406,37.35743700007742,39.59067380051329,40.36415476321494,37.85409940591254,37.35662207281895,37.41461708823872,38.62950581577333,36.51916360903586,37.40476058396625,38.46465513706972,35.36002576935466,35.54841711471218,34.94752643487907,35.00480963167531,33.744866614293976,35.460218625242284,35.104656263011066,33.78071003578721,32.308165462094415,35.010472373135435,34.1093172399255,32.95117819752444,30.250045257060098,30.754754180631977,31.625647886848878,34.32606768501566,34.24016112513924,35.48939880347306,35.49711188092904,34.4114757549531,32.64025441936818,36.68012639812507,36.272250168696246,35.78011350416283,30.478331766901682,33.46813476173227,32.05401972848654,32.956260275227436,29.733905113624576,31.744179099692982,31.028579620681224,32.75189824387521,28.40819187526156,31.85594649125231,31.11450187551656,32.12040754512705,32.061216557704945,31.386527433786288,31.980092321109055,32.964273599765356,33.61959328808544,32.579615810836856,32.80883226782531,32.174285840787284,30.176864180645506,32.2119334462897,32.05819456542703,33.25088608998219,31.053973470495972,31.202375565035666,31.835376017651367],"operatingMargin":[19.79141529713612,18.439236225644436,18.05370066892558,8.813849845731916,14.047955350926703,13.551742069682787,8.870225236352205,12.210350012160877,8.401321556199852,14.360007926496246,17.456291446662895,10.360348963130143,6.771602274361944,12.067710559376255,-13.855438280183801,11.1324776878908,14.53379416467887,-8.585457851694107,2.752417078928264,9.42705004323796,8.56921492150976,10.299925971567763,5.152437446784489,11.067266814390592,10.498801033982948,10.043252025380376,5.374216424998417,11.107945182176765,9.597367797682045,8.00699476305925,2.4169532947139754,6.069085727600236,0.006521030322791,10.483738044645204,7.381695106593601,12.507483315721593,12.074056137692395,11.132683056146835,8.872004166394385,15.811012309668152,14.534274622640108,13.848789255209018,8.003746151725787,12.083500801365547,10.791936194994834,11.742887493591795,11.321441282132717,12.896541775405556,11.80346486086866,12.607443736222423,7.546090019534744,10.955612061579282,8.508037171254795,11.304801737415659,9.381855839965084,8.280835893125872,10.26022709003448,11.981828379387435,12.438952117696424,10.729920639963469,10.966795763815432,9.815349361082223,5.893796568200205,8.761947807036098,10.519020581521774,12.306427642869917,9.43087330153238,8.533830954547996,8.558035318843963],"netMargin":[10.325220165037098,10.772235878578579,9.736453819640868,3.888984116101017,6.6904848538676855,5.825388571098399,2.4856279894904674,5.322594910120062,3.8270689271970375,7.114272043151073,10.20723651375818,4.6633841731861105,1.9551134026342423,5.883358588802114,-21.50446355907799,5.815638369460039,5.664559480768813,-12.208333433821384,-1.716114019778941,4.25729405572057,3.7961895035261177,4.991821409731857,0.21662534869389735,5.478583885756052,4.833491785357252,2.263376292620809,2.3403225660554856,6.417597839607897,5.769243307030145,4.951808274092439,1.6068519188993484,3.140178875486172,-1.1593942187693242,7.17521750170393,14.301138951189946,7.823831698722714,8.515752844182169,8.641708186163287,4.697886901402594,11.363677590454111,10.657643136083838,10.18738640310501,4.825661139321641,9.385983628655973,7.925284444239717,8.06301014545624,8.871797900032078,9.397954470279494,8.824066812277403,9.894222389309455,5.650140262720875,8.197811005776511,6.811727806387352,9.9588201555683,6.133277206103578,5.893968806479684,7.216707090404596,9.327285082411525,8.828205094929727,8.611786295451095,8.84438385260168,7.177606506993916,5.554661624897757,6.882471206146845,7.597847534392612,8.66145767423473,5.5040343337242845,5.860710127167983,5.819033201001748],"fcfMargin":[null,32.57715044587924,22.348937708856994,-9.264941149582905,12.249271558849737,20.428150459351706,25.662179156093508,-12.202334888451588,4.6501696896140965,11.547068404695967,30.836957050315704,-15.833139352475026,-2.1297537117374943,16.60540596547124,24.87548360440221,-2.3643222374489783,3.585512272890623,18.226040232199747,16.80657118543839,-29.60249276234162,5.963145244363053,19.407861198905977,25.276015034410737,-13.926372421577563,2.65954486047687,14.686587481063517,20.328174326781305,-8.390869366448005,14.802008923235402,13.713296898470922,26.211305213613322,-22.16183033713907,0.8074834444531892,22.12637149691956,23.86281271982057,-15.44476007183983,5.091798835379166,21.29306916797268,27.717413904747197,-20.359929907813537,6.127509614448648,21.065205882253764,20.961014117811157,-21.7981352744739,24.23599823641281,16.125859583542923,28.14448570895064,-25.435793418692455,14.875626505651551,24.52209253974493,27.111889280438195,-29.9031259500843,2.9161898404221502,14.821392896960168,27.742820212517323,-33.74438767035326,-2.5455967041063348,10.352853197441734,40.741593885046136,-30.096074214395944,13.18708410419362,22.930954980405367,33.70520848697767,-53.77075350502404,4.0552655505890876,19.55505680493052,35.464892111600754,-32.60717245727593,14.195481668183247],"ebitda":[null,null,null,null,null,null,38300000,53124000,null,67328000,73635000,51725000,37422000,56198000,-51581000,54272000,67888000,-26251000,19916000,49705000,49933000,55665000,31919000,55519000,55407000,35640000,32980000,62767000,56365000,47597000,24593000,36265000,9348000,55641000,42386000,68224000,72793000,79838000,45622000,94387000,97942000,93191000,52289000,85896000,75685000,77678000,75653000,97701000,91672000,102574000,60563000,87837000,76417000,104431000,75009000,74903000,98229000,122555000,118086000,111638000,116750000,100986000,72258000,91694000,108519000,131485000,106473000,97280000,96899000],"returnOnEquity":[null,null,null,null,9.400576173057507,7.747997284918371,5.8127898290273015,7.126937473508675,5.84464932747294,6.565323969013422,9.139118166529451,9.567865279823115,8.76602127204517,7.9777523052237065,-3.4018967694581668,-2.8748441400038316,-1.4348689845687455,-8.084998739716927,-1.0039369985467836,-1.513283967638183,-2.0476464545846444,4.721968921559505,5.483157381917525,5.867614098825948,6.061011612580574,4.976486376511511,5.870467203087166,6.312638677398303,6.539224488502529,7.415910188355163,7.26296528902177,5.83360494580017,3.2147935832200956,4.078282710705629,8.999349401436818,10.919722280083962,15.044105973592318,15.611882675019858,11.855418538127422,13.208100457063878,14.494512235171792,15.030989697121175,15.273327702541994,14.688233486814742,13.415892744076755,12.54569986146551,14.58348547393282,15.1423518752292,15.701780775814411,16.71836491321055,15.751020109924513,15.125949193777712,14.0031392746205,14.188277661854329,14.426399415382713,13.385958205226231,13.702433700326145,13.721952034124064,15.008540484791604,16.280272215517723,16.67432283474947,15.158328503405889,13.212601805312154,12.461816073001057,12.333015826838526,13.296337147732027,13.570619994233496,13.99393441199243,15.634088485143472]}},"filings":[{"accn":"0000887936-20-000091","filed":"2020-10-29","form":"10-Q"},{"accn":"0000887936-22-000013","filed":"2022-02-24","form":"10-K"},{"accn":"0000887936-21-000056","filed":"2021-04-29","form":"10-Q"},{"accn":"0000887936-21-000078","filed":"2021-07-29","form":"10-Q"},{"accn":"0000887936-21-000085","filed":"2021-10-28","form":"10-Q"},{"accn":"0000887936-23-000016","filed":"2023-02-23","form":"10-K"},{"accn":"0000887936-22-000052","filed":"2022-04-28","form":"10-Q"},{"accn":"0000887936-22-000087","filed":"2022-07-28","form":"10-Q"},{"accn":"0000887936-22-000093","filed":"2022-10-27","form":"10-Q"},{"accn":"0000887936-24-000015","filed":"2024-02-22","form":"10-K"},{"accn":"0000887936-23-000074","filed":"2023-04-27","form":"10-Q"},{"accn":"0000887936-23-000099","filed":"2023-07-27","form":"10-Q"},{"accn":"0000887936-23-000115","filed":"2023-10-26","form":"10-Q"},{"accn":"0000887936-25-000014","filed":"2025-02-20","form":"10-K"},{"accn":"0000887936-24-000065","filed":"2024-04-25","form":"10-Q"},{"accn":"0000887936-24-000125","filed":"2024-07-25","form":"10-Q"},{"accn":"0000887936-24-000141","filed":"2024-10-24","form":"10-Q"},{"accn":"0000887936-26-000013","filed":"2026-02-26","form":"10-K"},{"accn":"0000887936-25-000071","filed":"2025-04-24","form":"10-Q"},{"accn":"0000887936-25-000097","filed":"2025-07-24","form":"10-Q"},{"accn":"0000887936-25-000108","filed":"2025-10-23","form":"10-Q"},{"accn":"0000887936-26-000088","filed":"2026-07-30","form":"10-Q"},{"accn":"0000887936-26-000054","filed":"2026-04-30","form":"10-Q"},{"accn":"0001193125-11-047591","filed":"2011-02-25","form":"10-K"},{"accn":"0001193125-10-179116","filed":"2010-08-05","form":"10-Q"},{"accn":"0001193125-10-250082","filed":"2010-11-05","form":"10-Q"},{"accn":"0001193125-12-078356","filed":"2012-02-24","form":"10-K"},{"accn":"0001193125-11-130371","filed":"2011-05-06","form":"10-Q"},{"accn":"0001193125-11-212593","filed":"2011-08-05","form":"10-Q"},{"accn":"0001193125-11-304624","filed":"2011-11-09","form":"10-Q"},{"accn":"0001193125-13-229833","filed":"2013-05-21","form":"8-K"},{"accn":"0001193125-12-220608","filed":"2012-05-09","form":"10-Q"},{"accn":"0001193125-12-332204","filed":"2012-08-02","form":"10-Q"},{"accn":"0001193125-12-460549","filed":"2012-11-08","form":"10-Q"},{"accn":"0001193125-14-063706","filed":"2014-02-24","form":"10-K"},{"accn":"0001193125-13-211044","filed":"2013-05-09","form":"10-Q"},{"accn":"0001193125-13-326702","filed":"2013-08-08","form":"10-Q"},{"accn":"0001193125-13-435159","filed":"2013-11-08","form":"10-Q"},{"accn":"0001193125-15-058655","filed":"2015-02-24","form":"10-K"},{"accn":"0001193125-14-179689","filed":"2014-05-02","form":"10-Q"},{"accn":"0001193125-14-290041","filed":"2014-08-01","form":"10-Q"},{"accn":"0001193125-14-388321","filed":"2014-10-30","form":"10-Q"},{"accn":"0001564590-16-013288","filed":"2016-02-25","form":"10-K"},{"accn":"0001193125-15-158865","filed":"2015-04-30","form":"10-Q"},{"accn":"0001193125-15-269318","filed":"2015-07-30","form":"10-Q"},{"accn":"0001193125-15-357060","filed":"2015-10-29","form":"10-Q"},{"accn":"0001564590-17-002713","filed":"2017-02-28","form":"10-K"},{"accn":"0001564590-16-016865","filed":"2016-04-28","form":"10-Q"},{"accn":"0001564590-16-021614","filed":"2016-07-28","form":"10-Q"},{"accn":"0001564590-16-026297","filed":"2016-10-27","form":"10-Q"},{"accn":"0000887936-18-000005","filed":"2018-02-22","form":"10-K"},{"accn":"0001564590-17-007428","filed":"2017-04-27","form":"10-Q"},{"accn":"0001564590-17-014177","filed":"2017-07-27","form":"10-Q"},{"accn":"0001564590-17-020100","filed":"2017-10-26","form":"10-Q"},{"accn":"0000887936-19-000011","filed":"2019-02-27","form":"10-K"},{"accn":"0000887936-18-000037","filed":"2018-04-26","form":"10-Q"},{"accn":"0000887936-18-000065","filed":"2018-07-26","form":"10-Q"},{"accn":"0000887936-18-000072","filed":"2018-10-25","form":"10-Q"},{"accn":"0000887936-20-000017","filed":"2020-02-25","form":"10-K"},{"accn":"0000887936-19-000051","filed":"2019-04-25","form":"10-Q"},{"accn":"0000887936-19-000077","filed":"2019-07-25","form":"10-Q"},{"accn":"0000887936-19-000093","filed":"2019-10-24","form":"10-Q"},{"accn":"0000887936-21-000013","filed":"2021-02-25","form":"10-K"},{"accn":"0000887936-20-000057","filed":"2020-04-30","form":"10-Q"},{"accn":"0000887936-20-000085","filed":"2020-07-30","form":"10-Q"}],"provenance":{"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2020-09-30","value":304658000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-12-31","value":294953000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2020-12-31","value":294953000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2021-03-31","value":233421000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2021-06-30","value":256875000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-09-30","value":342527000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":494485000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2021-12-31","value":494485000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2022-03-31","value":271143000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2022-06-30","value":255730000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-09-30","value":327047000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":491688000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-12-31","value":491688000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2023-03-31","value":238539000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2023-06-30","value":203539000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-09-30","value":201148000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":303222000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-12-31","value":303222000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-03-31","value":243960000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2024-06-30","value":226428000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-09-30","value":386344000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":660493000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-12-31","value":660493000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2025-03-31","value":151121000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2025-06-30","value":152831000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-09-30","value":145967000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":265091000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-12-31","value":265091000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2026-03-31","value":198276000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2026-06-30","value":163747000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2009-12-31","value":499915000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2009-12-31","value":499915000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2010-06-30","value":532671000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-09-30","value":767171000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2010-12-31","value":790982000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2010-12-31","value":790982000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2011-03-31","value":593192000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2011-06-30","value":632096000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2011-09-30","value":677503000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":770954000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":770954000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2012-03-31","value":719180000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2012-06-30","value":724436000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2012-09-30","value":692801000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":674375000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":674375000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2013-03-31","value":651729000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2013-06-30","value":664777000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-09-30","value":746910000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":803861000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":803861000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":731226000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":785268000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":856968000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-12-31","value":856841000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-12-31","value":856841000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":847934000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":904423000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":788479000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-12-31","value":741625000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-12-31","value":741625000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-03-31","value":744351000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-06-30","value":811742000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2016-09-30","value":864066000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-12-31","value":783171000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2016-12-31","value":783171000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":737136000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2017-06-30","value":777789000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2017-09-30","value":788213000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-12-31","value":794179000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2017-12-31","value":794179000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":815778000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":807436000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":1206513000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-12-31","value":965353000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2018-12-31","value":965353000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":921214000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":1019255000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":1096150000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2019-12-31","value":1178661000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2019-12-31","value":1178661000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2020-03-31","value":1066447000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2020-06-30","value":1127341000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2020-09-30","value":1175730000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":1129707000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":1129707000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":1151149000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":1213462000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":1268494000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":1370027000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":1370027000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":1221391000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":1291719000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":1393425000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":1510602000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":1510602000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":1352405000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":1480283000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":1567226000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1555453000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":1555453000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":1544698000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":1569211000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-09-30","value":1715973000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":1819514000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":1819514000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":1428907000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2025-06-30","value":1503016000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-09-30","value":1498576000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1517627000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":1517627000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":1556889000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":1586669000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2009-12-31","value":2077338000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2009-12-31","value":2077338000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2010-06-30","value":2104740000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-09-30","value":2403543000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2010-12-31","value":2405488000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2010-12-31","value":2405488000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2011-03-31","value":2247264000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2011-06-30","value":2299695000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2011-09-30","value":2326519000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":2411084000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2011-12-31","value":2411084000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2012-03-31","value":2371097000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2012-06-30","value":2374081000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2012-09-30","value":2349948000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":2275452000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-12-31","value":2275452000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2013-03-31","value":2239452000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2013-06-30","value":2270881000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-09-30","value":2277542000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-31","value":2364947000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-12-31","value":2364947000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2014-03-31","value":2312567000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-06-30","value":2373240000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-09-30","value":2414891000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-12-31","value":2391599000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-12-31","value":2391599000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-03-31","value":2371369000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-06-30","value":2437064000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-09-30","value":2294012000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-12-31","value":2229018000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-12-31","value":2229018000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-03-31","value":2225044000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-06-30","value":2287464000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2016-09-30","value":2341618000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-12-31","value":2225368000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2016-12-31","value":2225368000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-03-31","value":2172562000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2017-06-30","value":2224793000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2017-09-30","value":2260593000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-12-31","value":2257241000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2017-12-31","value":2257241000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2018-03-31","value":2276452000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2018-06-30","value":2257412000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2018-09-30","value":2628838000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2018-12-31","value":2379121000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2018-12-31","value":2379121000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2019-03-31","value":2464901000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2019-06-30","value":2571363000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2019-09-30","value":2690269000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2019-12-31","value":2783142000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2019-12-31","value":2783142000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2020-03-31","value":2637181000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2020-06-30","value":2704907000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2020-09-30","value":2794398000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-12-31","value":2777363000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2020-12-31","value":2777363000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2021-03-31","value":2778200000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2021-06-30","value":2938427000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2021-09-30","value":3006924000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":3100909000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":3100909000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-03-31","value":2949291000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2022-06-30","value":3003168000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-09-30","value":3082094000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":3241407000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-12-31","value":3241407000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-03-31","value":3100983000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2023-06-30","value":3246311000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-09-30","value":3318826000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":3325878000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-12-31","value":3325878000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-03-31","value":3324528000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2024-06-30","value":3357644000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-09-30","value":3517180000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":3596830000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-12-31","value":3596830000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2025-03-31","value":3347702000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2025-06-30","value":3494160000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-09-30","value":3489785000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":3490528000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-12-31","value":3490528000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2026-03-31","value":3506530000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2026-06-30","value":3534725000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2009-12-31","value":406202000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2009-12-31","value":406202000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2010-06-30","value":366419000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-09-30","value":394219000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2010-12-31","value":286302000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2010-12-31","value":286302000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2011-03-31","value":278316000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2011-06-30","value":293903000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2011-09-30","value":446086000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":497837000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":497837000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2012-03-31","value":408553000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2012-06-30","value":415437000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2012-09-30","value":367064000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":304197000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":304197000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2013-03-31","value":269245000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2013-06-30","value":261778000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-09-30","value":304134000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":384330000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":384330000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":299210000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":308874000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":345862000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-12-31","value":367092000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-12-31","value":367092000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":291155000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":314621000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":334510000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-12-31","value":347077000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-12-31","value":347077000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-03-31","value":287519000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-06-30","value":325042000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2016-09-30","value":365529000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-12-31","value":378455000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2016-12-31","value":378455000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-03-31","value":293328000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2017-06-30","value":314738000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2017-09-30","value":366866000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-12-31","value":410328000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2017-12-31","value":410328000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":343467000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":352304000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":737400000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-12-31","value":482570000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2018-12-31","value":482570000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":391465000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":463878000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":546784000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2019-12-31","value":612537000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2019-12-31","value":612537000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2020-03-31","value":451341000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2020-06-30","value":517468000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2020-09-30","value":608261000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":670171000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":670171000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":495778000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":562562000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":645622000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":718116000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":718116000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":509930000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":570894000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":648999000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":769491000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":769491000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":538452000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":644701000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":708531000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":892769000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-12-31","value":892769000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":627700000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":713894000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-09-30","value":823176000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":931759000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-12-31","value":931759000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2025-03-31","value":637291000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2025-06-30","value":713496000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-09-30","value":809035000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":975189000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":975189000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":676828000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":782387000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2015-12-31","value":1081415000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2015-12-31","value":1081415000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2009-12-31","value":973124000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2009-12-31","value":973124000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2010-06-30","value":956821000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2010-09-30","value":1235254000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2010-12-31","value":1237882000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2010-12-31","value":1237882000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2011-03-31","value":1242218000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2011-06-30","value":1271196000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2011-09-30","value":1274750000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":1304882000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2011-12-31","value":1304882000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2012-03-31","value":1221514000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2012-06-30","value":1223758000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2012-09-30","value":1176228000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-12-31","value":1207220000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2012-12-31","value":1207220000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2013-03-31","value":1181124000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2013-06-30","value":1191314000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2013-09-30","value":1241441000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2013-12-31","value":1322688000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2013-12-31","value":1322688000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2014-03-31","value":1235539000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2014-06-30","value":1265320000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2014-09-30","value":1301592000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2014-12-31","value":1288853000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2014-12-31","value":1288853000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2015-03-31","value":1254115000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2015-06-30","value":1273482000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2015-09-30","value":1131609000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2016-03-31","value":1043798000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2016-06-30","value":1084221000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2016-09-30","value":1110033000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2016-12-31","value":1018010000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2016-12-31","value":1018010000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2017-03-31","value":976033000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2017-06-30","value":1085615000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2017-09-30","value":1129664000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2017-12-31","value":1065270000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2017-12-31","value":1065270000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2018-03-31","value":1039018000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2018-06-30","value":981611000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2018-09-30","value":1277363000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2018-12-31","value":1030296000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2018-12-31","value":1030296000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2019-03-31","value":1062879000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2019-06-30","value":1152351000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2019-09-30","value":1229035000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2019-12-31","value":1294000000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2019-12-31","value":1294000000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2020-03-31","value":1168497000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2020-06-30","value":1225804000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2020-09-30","value":1319901000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2020-12-31","value":1377182000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2020-12-31","value":1377182000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2021-03-31","value":1361850000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2021-06-30","value":1449217000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-09-30","value":1462621000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-12-31","value":1517588000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2021-12-31","value":1517588000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2022-03-31","value":1327273000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2022-06-30","value":1372549000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2022-09-30","value":1437511000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-12-31","value":1559686000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2022-12-31","value":1559686000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2023-03-31","value":1380095000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2023-06-30","value":1451159000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2023-09-30","value":1454331000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-12-31","value":1344458000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2023-12-31","value":1344458000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-03-31","value":1270172000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2024-06-30","value":1208264000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2024-09-30","value":1264981000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-31","value":1338540000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2024-12-31","value":1338540000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2025-03-31","value":1198064000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2025-06-30","value":1594279000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2025-09-30","value":1740130000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":1756797000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2025-12-31","value":1756797000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2026-03-31","value":1844831000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2026-06-30","value":2200775000},"#0":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2010-12-31","value":785515000},"#1":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2010-12-31","value":7307000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":792822000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1"}],"rule":"component-sum","value":792822000},"#2":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2011-06-30","value":790296000},"#3":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2011-06-30","value":6502000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3"}],"rule":"component-sum","value":796798000},"#4":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2011-09-30","value":645464000},"#5":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2011-09-30","value":151949000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5"}],"rule":"component-sum","value":797413000},"#6":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2012-12-31","value":717000000},"#7":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2012-12-31","value":6000000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":723000000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-12-31","value":1042259000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2014-03-31","value":1077028000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2014-06-30","value":1107920000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-09-30","value":1113299000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-12-31","value":1102746000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-12-31","value":1102746000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-03-31","value":1117254000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-06-30","value":1163582000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2015-09-30","value":1162403000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-12-31","value":1147603000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-12-31","value":1147603000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2016-03-31","value":1181246000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2016-06-30","value":1203243000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2016-09-30","value":1231585000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2016-12-31","value":1207358000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2016-12-31","value":1207358000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2017-03-31","value":1196529000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2017-06-30","value":1139178000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2017-09-30","value":1130929000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2017-12-31","value":1191971000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2017-12-31","value":1191971000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2018-03-31","value":1237434000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2018-06-30","value":1275801000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":61,"unit":"USD","end":"2018-09-30","value":1351475000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2018-12-31","value":1348825000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2018-12-31","value":1348825000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2019-03-31","value":1402022000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2019-06-30","value":1419012000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2019-09-30","value":1461234000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-12-31","value":1489142000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-12-31","value":1489142000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-03-31","value":1468684000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-06-30","value":1479103000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2020-09-30","value":1474497000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-12-31","value":1400181000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2020-12-31","value":1400181000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-03-31","value":1416350000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-06-30","value":1489210000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2021-09-30","value":1544303000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-12-31","value":1583321000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2021-12-31","value":1583321000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-03-31","value":1622018000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-06-30","value":1630619000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":12,"unit":"USD","end":"2022-09-30","value":1644583000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-12-31","value":1681721000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2022-12-31","value":1681721000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-03-31","value":1720888000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-06-30","value":1795152000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2023-09-30","value":1864495000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-12-31","value":1981420000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-12-31","value":1981420000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-03-31","value":2054356000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-06-30","value":2149380000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2024-09-30","value":2252199000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":2258290000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-12-31","value":2258290000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-03-31","value":2149638000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-06-30","value":1899881000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2025-09-30","value":1749655000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-12-31","value":1733731000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2025-12-31","value":1733731000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2026-03-31","value":1661699000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2026-06-30","value":1333950000},"#8":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":163544000},"#9":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":43680000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":119864000},"#10":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":250769000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#8","weight":-1}],"rule":"quarter-from-ytd","value":87225000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":250769000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-27263000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":432338000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":449137000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":455470000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":442204000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1779149000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":470285000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":460147000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":438042000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":441920000},"revenue@FY2016":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1810394000},"revenue@2017Q1":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":446344000},"revenue@2017Q2":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":444715000},"revenue@2017Q3":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":448962000},"revenue@2017Q4":{"kind":"filed","concept":"Revenues","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":467711000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfRevenue","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":194181000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":193204000},"#11":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":772191000},"#12":{"kind":"filed","concept":"CostOfRevenue","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":579797000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#12","weight":-1}],"rule":"quarter-from-ytd","value":192394000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":772191000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":199174000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":211635000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":206831000},"costOfRevenue@2010Q4":{"kind":"filed","concept":"CostOfRevenue","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":207959000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2011-06-30","value":98745000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2011-09-30","value":128230000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-12-31","value":264423000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-12-31","value":264423000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2012-03-31","value":182438000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2012-06-30","value":165981000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-09-30","value":126928000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-12-31","value":156785000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-12-31","value":156785000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2013-03-31","value":100703000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-06-30","value":92554000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-09-30","value":147926000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2013-12-31","value":205833000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2013-12-31","value":205833000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-03-31","value":77005000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-06-30","value":94412000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-09-30","value":178778000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-12-31","value":283680000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-12-31","value":283680000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-03-31","value":225295000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2015-06-30","value":239988000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-09-30","value":104974000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-12-31","value":149760000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-12-31","value":149760000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-03-31","value":114451000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2016-06-30","value":182665000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2016-09-30","value":225184000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-12-31","value":216158000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-12-31","value":216158000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2017-03-31","value":120959000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2017-06-30","value":138511000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2017-09-30","value":157961000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-12-31","value":189961000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2017-12-31","value":189961000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2018-03-31","value":152044000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2018-06-30","value":116556000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2018-09-30","value":505867000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2018-12-31","value":312069000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2018-12-31","value":312069000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2019-03-31","value":179241000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2019-06-30","value":189106000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2019-09-30","value":258470000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2019-12-31","value":369373000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2019-12-31","value":369373000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2020-03-31","value":223063000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2020-06-30","value":304206000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":454324000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":451178000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":425158000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1807732000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":1807732000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":497774000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":497774000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":512098000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":512098000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":513012000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":513012000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":504993000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":504993000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2027877000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2027877000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":551274000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":551274000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":606119000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":606119000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":593106000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":593106000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":602218000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":602218000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":58,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2352717000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":2352717000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":604593000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":604593000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":607852000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":607852000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":622249000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":622249000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2461275000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1834694000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":626581000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":626581000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":2461275000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":686277000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":686277000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":711486000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":711486000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":702228000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":702228000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2776222000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2099991000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":676231000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":676231000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":2776222000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":723620000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":723620000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":754992000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":754992000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":775865000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":775865000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3028908000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2254477000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":774431000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":774431000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":3028908000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1756212000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":806706000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":806706000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":864591000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":864591000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":893261000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":893261000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3489242000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2564558000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":924684000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":924684000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":3489242000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":928553000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":928553000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":949156000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":949156000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":926019000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":926019000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":993464000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":993464000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":360525000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3698652000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2803728000},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":894924000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":894924000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":3698652000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":898282000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":898282000},"#56":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":943662000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":943662000},"#57":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":956167000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":956167000},"#58":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3788857000},"#59":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2798111000},"#60":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":990746000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":990746000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":3788857000},"#61":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":983345000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":983345000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":348637000},"#62":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1399946000},"#63":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":1057008000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":342938000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1399946000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":350040000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":349033000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":346140000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":356248000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1401461000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":361816000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":400437000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":413802000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":390713000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1566768000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":395228000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":396243000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":386055000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":399345000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1576871000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":407178000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":414613000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":414643000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":415998000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1652432000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":425552000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":825599000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":223084000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":250844000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":249975000},"costOfRevenue@2011Q4":{"kind":"filed","concept":"CostOfRevenue","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":233005000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":956908000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":245618000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":248220000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":241614000},"costOfRevenue@2012Q4":{"kind":"filed","concept":"CostOfRevenue","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":245080000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":980532000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":258480000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":259528000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":255152000},"costOfRevenue@2013Q4":{"kind":"filed","concept":"CostOfRevenue","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":268901000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1042061000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":274275000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":295549000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":293244000},"costOfRevenue@2014Q4":{"kind":"filed","concept":"CostOfRevenue","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":281689000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1144757000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":279030000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":291469000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":301609000},"costOfRevenue@2015Q4":{"kind":"filed","concept":"CostOfRevenue","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":299336000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1171444000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":305636000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":303194000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":293702000},"costOfRevenue@2016Q4":{"kind":"filed","concept":"CostOfRevenue","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":308239000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1210771000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":309072000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":304071000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":294851000},"costOfRevenue@2017Q4":{"kind":"filed","concept":"CostOfRevenue","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":307566000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1215560000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":321117000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":330318000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":336477000},"costOfRevenue@2018Q4":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":340162000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfRevenue","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1328074000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfRevenue","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":349066000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfRevenue","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":386266000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfRevenue","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":380892000},"costOfRevenue@2019Q4":{"kind":"filed","concept":"CostOfRevenue","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":418672000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfRevenue","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1534896000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfRevenue","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":402247000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfRevenue","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":413011000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":417179000},"#64":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1672711000},"#65":{"kind":"filed","concept":"CostOfRevenue","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1232437000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":440274000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfRevenue","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1672711000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfRevenue","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":468424000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfRevenue","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":490722000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":472235000},"#66":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1915507000},"#67":{"kind":"filed","concept":"CostOfRevenue","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1431381000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":484126000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfRevenue","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1915507000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfRevenue","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":493104000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfRevenue","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":520080000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":526654000},"#68":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2065977000},"#69":{"kind":"filed","concept":"CostOfRevenue","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1539838000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":526139000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfRevenue","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2065977000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfRevenue","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":553509000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfRevenue","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":588094000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":598804000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":297940000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":202346000},"#70":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2354216000},"#71":{"kind":"filed","concept":"CostOfRevenue","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1740407000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":613809000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2354216000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfRevenue","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":626034000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfRevenue","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":637749000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":628079000},"#72":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2516726000},"#73":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1891862000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":624864000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2516726000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":608928000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":641141000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":638233000},"#74":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2571382000},"#75":{"kind":"filed","concept":"CostOfRevenue","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1888302000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":683080000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfRevenue","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2571382000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfRevenue","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":676518000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfRevenue","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":677191000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":962931000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1135026000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":302519000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":311407000},"#76":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1181926000},"#77":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":911866000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":270060000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1181926000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":289354000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":302521000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":317934000},"#78":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1217475000},"#79":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":909809000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":307666000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1217475000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":306827000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":316273000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":592172000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":176657000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":181780000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":176535000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":164831000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":699803000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":202208000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":219853000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":212214000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":183546000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":817821000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":194841000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":205070000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":186307000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":788564000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":217853000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":220764000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":229993000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":192105000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":860715000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":230516000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":234912000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":249211000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":248292000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":253197000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":276497000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":294457000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":310875000},"grossProfit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"costOfRevenue@2009Q2","weight":-1}],"rule":"accounting-identity","value":166344000},"grossProfit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"costOfRevenue@2009Q3","weight":-1}],"rule":"accounting-identity","value":155433000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"costOfRevenue@2009Q4","weight":-1}],"rule":"accounting-identity","value":150544000},"grossProfit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"costOfRevenue@FY2009","weight":-1}],"rule":"accounting-identity","value":627755000},"grossProfit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"costOfRevenue@2010Q1","weight":-1}],"rule":"accounting-identity","value":150866000},"grossProfit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"costOfRevenue@2010Q2","weight":-1}],"rule":"accounting-identity","value":137398000},"grossProfit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"costOfRevenue@2010Q3","weight":-1}],"rule":"accounting-identity","value":139309000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"costOfRevenue@2010Q4","weight":-1}],"rule":"accounting-identity","value":148289000},"grossProfit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"costOfRevenue@FY2010","weight":-1}],"rule":"accounting-identity","value":575862000},"grossProfit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"costOfRevenue@2011Q1","weight":-1}],"rule":"accounting-identity","value":138732000},"grossProfit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"costOfRevenue@2011Q2","weight":-1}],"rule":"accounting-identity","value":149593000},"grossProfit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"costOfRevenue@2011Q3","weight":-1}],"rule":"accounting-identity","value":163827000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"costOfRevenue@2011Q4","weight":-1}],"rule":"accounting-identity","value":157708000},"grossProfit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"costOfRevenue@FY2011","weight":-1}],"rule":"accounting-identity","value":609860000},"grossProfit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"costOfRevenue@2012Q1","weight":-1}],"rule":"accounting-identity","value":149610000},"grossProfit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"costOfRevenue@2012Q2","weight":-1}],"rule":"accounting-identity","value":148023000},"grossProfit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"costOfRevenue@2012Q3","weight":-1}],"rule":"accounting-identity","value":144441000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"costOfRevenue@2012Q4","weight":-1}],"rule":"accounting-identity","value":154265000},"grossProfit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"costOfRevenue@FY2012","weight":-1}],"rule":"accounting-identity","value":596339000},"grossProfit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"costOfRevenue@2013Q1","weight":-1}],"rule":"accounting-identity","value":148698000},"grossProfit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"costOfRevenue@2013Q2","weight":-1}],"rule":"accounting-identity","value":155085000},"grossProfit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"costOfRevenue@2013Q3","weight":-1}],"rule":"accounting-identity","value":159491000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"costOfRevenue@2013Q4","weight":-1}],"rule":"accounting-identity","value":147097000},"grossProfit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"costOfRevenue@FY2013","weight":-1}],"rule":"accounting-identity","value":610371000},"grossProfit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"costOfRevenue@2014Q1","weight":-1}],"rule":"accounting-identity","value":151277000},"grossProfit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"costOfRevenue@2014Q2","weight":-1}],"rule":"accounting-identity","value":158775000},"grossProfit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"costOfRevenue@2014Q3","weight":-1}],"rule":"accounting-identity","value":157934000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"costOfRevenue@2014Q4","weight":-1}],"rule":"accounting-identity","value":143469000},"grossProfit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"costOfRevenue@FY2014","weight":-1}],"rule":"accounting-identity","value":611455000},"grossProfit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"costOfRevenue@2015Q1","weight":-1}],"rule":"accounting-identity","value":153308000},"grossProfit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"costOfRevenue@2015Q2","weight":-1}],"rule":"accounting-identity","value":157668000},"grossProfit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"costOfRevenue@2015Q3","weight":-1}],"rule":"accounting-identity","value":153861000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"costOfRevenue@2015Q4","weight":-1}],"rule":"accounting-identity","value":142868000},"grossProfit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"costOfRevenue@FY2015","weight":-1}],"rule":"accounting-identity","value":607705000},"grossProfit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"costOfRevenue@2016Q1","weight":-1}],"rule":"accounting-identity","value":164649000},"grossProfit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"costOfRevenue@2016Q2","weight":-1}],"rule":"accounting-identity","value":156953000},"grossProfit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"costOfRevenue@2016Q3","weight":-1}],"rule":"accounting-identity","value":144340000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"costOfRevenue@2016Q4","weight":-1}],"rule":"accounting-identity","value":133681000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":599623000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":137272000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":140644000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":154111000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":160145000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":88842000},"#81":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":6149000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81"}],"rule":"component-sum","value":94991000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":84976000},"#83":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":6171000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83"}],"rule":"component-sum","value":91147000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":44179000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":344871000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":262571000},"#86":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":82300000},"#87":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":24701000},"#88":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":18370000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":6331000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#89"}],"rule":"component-sum","value":88631000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#87"}],"rule":"component-sum","value":369572000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":84567000},"#91":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":6091000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91"}],"rule":"component-sum","value":90658000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":82514000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5852000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93"}],"rule":"component-sum","value":88366000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":85936000},"#95":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":6286000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95"}],"rule":"component-sum","value":92222000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":88222000},"#97":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":5681000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97"}],"rule":"component-sum","value":93903000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":341239000},"#99":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":23910000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99"}],"rule":"component-sum","value":365149000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":33642000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":59422000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":88303000},"#101":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":5454000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":93757000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":94442000},"#103":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5498000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"}],"rule":"component-sum","value":99940000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":97618000},"#105":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5843000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105"}],"rule":"component-sum","value":103461000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":92932000},"#107":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":5576000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107"}],"rule":"component-sum","value":98508000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":373295000},"#109":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":22371000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109"}],"rule":"component-sum","value":395666000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":102589000},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":5517000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111"}],"rule":"component-sum","value":108106000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":92460000},"#113":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":5490000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113"}],"rule":"component-sum","value":97950000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":68204000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":88909000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":5766000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":94675000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":94058000},"#117":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":5634000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"}],"rule":"component-sum","value":99692000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":378016000},"#119":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":22407000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119"}],"rule":"component-sum","value":400423000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":96647000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5564000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":102211000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":96325000},"#123":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":5953000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123"}],"rule":"component-sum","value":102278000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":94513000},"#125":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":5776000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125"}],"rule":"component-sum","value":100289000},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":107196000},"#127":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":5661000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127"}],"rule":"component-sum","value":112857000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":205447000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":394681000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":22954000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129"}],"rule":"component-sum","value":417635000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":108387000},"#131":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4616000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131"}],"rule":"component-sum","value":113003000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":107032000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3452000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":110484000},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":102461000},"#135":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":3398000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"}],"rule":"component-sum","value":105859000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":115965000},"#137":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":4055000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137"}],"rule":"component-sum","value":120020000},"#138":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":433845000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":15521000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":449366000},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":102214000},"#141":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":3012000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141"}],"rule":"component-sum","value":105226000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":40947000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":109045000},"#143":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":3007000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143"}],"rule":"component-sum","value":112052000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":105058000},"#145":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2900000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145"}],"rule":"component-sum","value":107958000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":116351000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2807000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147"}],"rule":"component-sum","value":119158000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":432668000},"#149":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":11726000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":444394000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":103609000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2606000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":106215000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":108245000},"#153":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2590000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":110835000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":106220000},"#155":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2845000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155"}],"rule":"component-sum","value":109065000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":26832000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":116478000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2265000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":118743000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":436716000},"#159":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10306000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159"}],"rule":"component-sum","value":447022000},"#160":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":107690000},"#161":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2493000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161"}],"rule":"component-sum","value":110183000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":108119000},"#163":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2422000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163"}],"rule":"component-sum","value":110541000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":104161000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2882000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165"}],"rule":"component-sum","value":107043000},"#166":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":112043000},"#167":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2766000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167"}],"rule":"component-sum","value":114809000},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":432013000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10563000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":442576000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":46588000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":112128000},"#171":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2270000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171"}],"rule":"component-sum","value":114398000},"#172":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":117897000},"#173":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2052000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173"}],"rule":"component-sum","value":119949000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":117448000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":1975000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175"}],"rule":"component-sum","value":119423000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":118163000},"#177":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1865000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177"}],"rule":"component-sum","value":120028000},"#178":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":465636000},"#179":{"kind":"filed","concept":"RestructuringCharges","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":0},"#180":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":8162000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179"},{"ref":"#180"}],"rule":"component-sum","value":473798000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":113185000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":1861000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182"}],"rule":"component-sum","value":115046000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":129906000},"#184":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":1852000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184"}],"rule":"component-sum","value":131758000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":127951000},"#186":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":0},"#187":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2125000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":130076000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":133032000},"#189":{"kind":"filed","concept":"RestructuringCharges","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"#190":{"kind":"filed","concept":"RestructuringCharges","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":0},"#191":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":0},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":2314000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#191"},{"ref":"#192"}],"rule":"component-sum","value":135346000},"#193":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":504074000},"#194":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":8152000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#189"},{"ref":"#194"}],"rule":"component-sum","value":512226000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":126959000},"#196":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2331000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196"}],"rule":"component-sum","value":129290000},"#197":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":126928000},"#198":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2314000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198"}],"rule":"component-sum","value":129242000},"#199":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":122102000},"#200":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7103000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2795000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":132000000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-55331000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":59036000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":488411000},"#203":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":375989000},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":112422000},"#205":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":7103000},"#206":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7103000},"#207":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":0},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":10387000},"#209":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":7440000},"#210":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":2947000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#207"},{"ref":"#210"}],"rule":"component-sum","value":115369000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205"},{"ref":"#208"}],"rule":"component-sum","value":505901000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":126546000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2801000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":129347000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":133930000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2854000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":136784000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":138600000},"#216":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":0},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2860000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":141460000},"#218":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":537844000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":399076000},"#220":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":138768000},"#221":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":0},"#222":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":0},"#223":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":0},"#224":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":10823000},"#225":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":8515000},"#226":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":2308000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#223"},{"ref":"#226"}],"rule":"component-sum","value":141076000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":186371000},"#228":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1417000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"component-sum","value":187788000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#221"},{"ref":"#224"}],"rule":"component-sum","value":548667000},"#229":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":148971000},"#230":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2268000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"}],"rule":"component-sum","value":151239000},"#231":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":167940000},"#232":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2737000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232"}],"rule":"component-sum","value":170677000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":159186000},"#234":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2315000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":161501000},"#235":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":641070000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":476097000},"#237":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":164973000},"#238":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":9643000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7320000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":2323000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#240"}],"rule":"component-sum","value":167296000},"#241":{"kind":"filed","concept":"RestructuringCharges","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8340000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#241"},{"ref":"#238"}],"rule":"component-sum","value":659053000},"#242":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":184213000},"#243":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2182000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":186395000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":186088000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1340000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"}],"rule":"component-sum","value":187428000},"#246":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":751306000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":556672000},"#248":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":194634000},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6159000},"#250":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":4939000},"#251":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":1220000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#251"}],"rule":"component-sum","value":195854000},"#252":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#252"},{"ref":"#249"}],"rule":"component-sum","value":757465000},"#253":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":201870000},"#254":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":0},"#255":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1016000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":202886000},"#256":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":206235000},"#257":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"#258":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1080000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":207315000},"#259":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":205995000},"#260":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1053000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":207048000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":158392000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":822151000},"#263":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":614100000},"#264":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":208051000},"#265":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":8200000},"#266":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#267":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266","weight":-1}],"rule":"quarter-from-ytd","value":8200000},"#268":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4183000},"#269":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3149000},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":1034000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#267"},{"ref":"#270"}],"rule":"component-sum","value":217285000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#265"},{"ref":"#268"}],"rule":"component-sum","value":834534000},"#271":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":184335000},"#272":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":25295000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1017000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":210647000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":202204000},"#275":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"#276":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1053000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":203257000},"#277":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":199484000},"#278":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"#279":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":780000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":200264000},"#280":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":799624000},"#281":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":586023000},"#282":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":213601000},"#283":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":25295000},"#284":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":25295000},"#285":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284","weight":-1}],"rule":"quarter-from-ytd","value":0},"#286":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3479000},"#287":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2850000},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":629000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#285"},{"ref":"#288"}],"rule":"component-sum","value":214230000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":384570000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#283"},{"ref":"#286"}],"rule":"component-sum","value":828398000},"#289":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":222298000},"#290":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":0},"#291":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":612000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":222910000},"#292":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":230713000},"#293":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":0},"#294":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":539000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":231252000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":71353000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":64286000},"#295":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":258183000},"#296":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":196270000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296","weight":-1}],"rule":"quarter-from-ytd","value":61913000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":258183000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":30852000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":49032000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":46908000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":31600000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":45329000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":60259000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-35599000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":11450000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":81439000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":40117000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":38932000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":46471000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":21906000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":147426000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47848000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":47154000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":45744000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":23765000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":164511000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":52239000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":44162000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":35074000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":10681000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":142156000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":27089000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":29000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":47068000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":34525000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":108711000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":62259000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":61831000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":57112000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":44803000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":226005000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":87162000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":88095000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":82138000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":48200000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":305595000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":73056000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":65599000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":73070000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":70938000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":282663000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":88506000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":83980000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":88533000},"#297":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312048000},"#298":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":261019000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#297"},{"ref":"#298","weight":-1}],"rule":"quarter-from-ytd","value":51029000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":312048000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":79277000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":64235000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":87710000},"#299":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":303878000},"#300":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":231222000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#300","weight":-1}],"rule":"quarter-from-ytd","value":72656000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":303878000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":66802000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":88709000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":107029000},"#301":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":377561000},"#302":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":262540000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302","weight":-1}],"rule":"quarter-from-ytd","value":115021000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":377561000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":99633000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":104092000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":90892000},"#303":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":347362000},"#304":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":294617000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#303"},{"ref":"#304","weight":-1}],"rule":"quarter-from-ytd","value":52745000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":347362000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":78707000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":99264000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":117670000},"#305":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":389077000},"#306":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":295641000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"},{"ref":"#306","weight":-1}],"rule":"quarter-from-ytd","value":93436000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":389077000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":83917000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":85021000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":288450000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":64579000},"#307":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":262446000},"#308":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":200435000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308","weight":-1}],"rule":"quarter-from-ytd","value":62011000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":262446000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":84743000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":77774000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":88635000},"#309":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":297947000},"#310":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":251152000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#309"},{"ref":"#310","weight":-1}],"rule":"quarter-from-ytd","value":46795000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":297947000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":76288000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":64781000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":93103000},"#311":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":297749000},"#312":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":234172000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311"},{"ref":"#312","weight":-1}],"rule":"quarter-from-ytd","value":63577000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":297749000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":62521000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":85103000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":107702000},"#313":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":358363000},"#314":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":255326000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314","weight":-1}],"rule":"quarter-from-ytd","value":103037000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":358363000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":99495000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":102682000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":88786000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2011-03-31","value":112367000},"#315":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":350771000},"#316":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":290963000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316","weight":-1}],"rule":"quarter-from-ytd","value":59808000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":350771000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":80581000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":91939000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":111728000},"#317":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":371011000},"#318":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":284248000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318","weight":-1}],"rule":"quarter-from-ytd","value":86763000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":371011000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":78546000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":72990000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":61025000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":56182000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3114000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":33551000},"#319":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":221668000},"#320":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":169128000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320","weight":-1}],"rule":"quarter-from-ytd","value":52540000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":221668000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":21888000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":37513000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":32370000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":15620000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":107391000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":30869000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":22065000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":45589000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":54604000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":153127000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":29025000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":11274000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":34964000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-72149000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":46801000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-47261000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-1280000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":31811000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":28465000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":27472000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":34851000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":10623000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":101411000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35343000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":35631000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":16486000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":17926000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":105386000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":48567000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":41984000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":31983000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":5269000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":127803000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21893000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-4629000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":41411000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":28430000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":87105000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":54215000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":57722000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":64297000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":31558000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":207792000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":82575000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":85911000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":80279000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":39685000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":73212000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":62644000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1719000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3319000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1197000},"#321":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6951000},"#322":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":6235000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":716000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":6951000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10047000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3022000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4474000},"#323":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14331000},"#324":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":10435000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":3896000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14331000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":968000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5257000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":7634000},"#325":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21396000},"#326":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":13859000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":7537000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":21396000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":6445000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":11630000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":11030000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":11434000},"#327":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":44923000},"#328":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":33477000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":11446000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":44923000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":11318000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":11378000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":11904000},"interestExpense@2010Q4":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":15663000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":50263000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15310000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":14500000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":14319000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":14495000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":58624000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":15204000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15195000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":13208000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":13124000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":56731000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":12715000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":13071000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12814000},"interestExpense@2013Q4":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":12776000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":51376000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":12655000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":12908000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12634000},"interestExpense@2014Q4":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":12488000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":50685000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":12368000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":12473000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":11696000},"interestExpense@2015Q4":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":6231000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42768000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6229000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6303000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6304000},"interestExpense@2016Q4":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":5983000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":24819000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5801000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6250000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":6760000},"interestExpense@2017Q4":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":6547000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25358000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6244000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6583000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":7246000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":7076000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":27149000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":4746000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":4793000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4832000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":4835000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":19206000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4861000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5157000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":5151000},"#329":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":19805000},"#330":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":15169000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":4636000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":19805000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":4797000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":5294000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":5073000},"#331":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20294000},"#332":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":15164000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":5130000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":20294000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2642000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":2448000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2378000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-85877000},"#333":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":10047000},"#334":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":7468000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":2579000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":2939000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":37225000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":37556000},"#335":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":139843000},"#336":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":106453000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":33390000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":139843000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":13613000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":23352000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":20164000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":8855000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":65984000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":19258000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":15325000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":29439000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":39881000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":103903000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":18431000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7747000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":22713000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-36986000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":23680000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":23486000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-50621000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-7139000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-10594000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":18117000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":17247000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22522000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":921000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":58807000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23686000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":21709000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10309000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":10349000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":66053000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30181000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":26547000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":21691000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":7101000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":85520000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":14016000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-5156000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32214000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":66888000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":107962000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":38945000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43609000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44333000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":23724000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":150611000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":62645000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":64598000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":60422000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":29061000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":216726000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":56747000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":48174000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":50172000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":55589000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210682000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":64496000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":62782000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":69480000},"#337":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":234966000},"#338":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":196758000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":38208000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":234966000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":59321000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":51428000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":77267000},"#339":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235514000},"#340":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":188016000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340","weight":-1}],"rule":"quarter-from-ytd","value":47498000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235514000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47547000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":62395000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":83317000},"#341":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":274892000},"#342":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":193259000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":81633000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":274892000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79965000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":83947000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":66466000},"#343":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":280088000},"#344":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":230378000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344","weight":-1}],"rule":"quarter-from-ytd","value":49710000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":280088000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":61824000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":71698000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":82818000},"#345":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":270871000},"#346":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":216340000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":54531000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":270871000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":57631000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":57810000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2009-04-01","end":"2009-06-30","value":0.69},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2009-07-01","end":"2009-09-30","value":0.7},"#347":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.63},"#348":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2009-01-01","end":"2009-09-30","value":1.99},"dilutedEps@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#347"},{"ref":"#348","weight":-1}],"rule":"quarter-from-ytd","value":0.6399999999999999},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":2.63},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.28},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.48},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.43},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.19},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":1.38},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.42},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.36},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.7},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.93},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":2.39},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.43},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.18},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.55},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-2.15},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-0.92},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.58},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.58},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-1.29},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.18},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-0.27},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.45},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.42},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.55},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.02},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":1.44},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.57},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.52},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.25},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.25},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.58},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.73},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.64},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.52},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.17},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":2.05},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.34},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.13},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.85},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.78},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.75},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.04},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":1.14},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.14},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.61},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.93},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":1.64},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":1.69},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.59},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.76},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":5.69},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.49},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.27},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.35},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.57},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":5.67},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.84},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":1.77},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.96},"#349":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":6.65},"#350":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35337000},"#351":{"kind":"computed","op":"product","terms":[{"ref":"#349"},{"ref":"#350"}],"value":234991050},"#352":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":5.58},"#353":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":35265000},"#354":{"kind":"computed","op":"product","terms":[{"ref":"#352"},{"ref":"#353"}],"value":196778700},"#355":{"kind":"computed","op":"sum","terms":[{"ref":"#351"},{"ref":"#354","weight":-1}],"value":38212350},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#350","weight":4},{"ref":"#353","weight":-3}],"rule":"unaverage-quarter","value":35553000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#355"},{"ref":"#356"}],"rule":"per-share-quarter","value":1.0747995949708886},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":6.65},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.66},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":1.43},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":2.15},"#357":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":6.58},"#358":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35783000},"#359":{"kind":"computed","op":"product","terms":[{"ref":"#357"},{"ref":"#358"}],"value":235452140},"#360":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":5.25},"#361":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":35825000},"#362":{"kind":"computed","op":"product","terms":[{"ref":"#360"},{"ref":"#361"}],"value":188081250},"#363":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#362","weight":-1}],"value":47370890},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#358","weight":4},{"ref":"#361","weight":-3}],"rule":"unaverage-quarter","value":35657000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#363"},{"ref":"#364"}],"rule":"per-share-quarter","value":1.3285158594385393},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":6.58},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":1.34},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.75},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.34},"#365":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":7.71},"#366":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35646000},"#367":{"kind":"computed","op":"product","terms":[{"ref":"#365"},{"ref":"#366"}],"value":274830660},"#368":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":5.43},"#369":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":35599000},"#370":{"kind":"computed","op":"product","terms":[{"ref":"#368"},{"ref":"#369"}],"value":193302570},"#371":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#370","weight":-1}],"value":81528090},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":35787000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"per-share-quarter","value":2.2781482102439434},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":7.71},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":2.23},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":2.34},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.85},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-12-31","value":384570000},"#373":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":7.81},"#374":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35845000},"#375":{"kind":"computed","op":"product","terms":[{"ref":"#373"},{"ref":"#374"}],"value":279949450},"#376":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":6.43},"#377":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":35842000},"#378":{"kind":"computed","op":"product","terms":[{"ref":"#376"},{"ref":"#377"}],"value":230464060},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#378","weight":-1}],"value":49485390},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":35854000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"per-share-quarter","value":1.380191610420037},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":7.81},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.74},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":2.13},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":2.6},"#381":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.24},"#382":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":32881000},"#383":{"kind":"computed","op":"product","terms":[{"ref":"#381"},{"ref":"#382"}],"value":270939440},"#384":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":6.43},"#385":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":33625000},"#386":{"kind":"computed","op":"product","terms":[{"ref":"#384"},{"ref":"#385"}],"value":216208750},"#387":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#386","weight":-1}],"value":54730690},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":30649000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"per-share-quarter","value":1.7857251460080263},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":8.24},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.9},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.99},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2009-06-30","value":213092000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2009-09-30","value":277969000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":118872000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2009-12-31","value":118872000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-03-31","value":80878000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2010-06-30","value":123254000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2010-09-30","value":331182000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7"}],"rule":"component-sum","value":723000000},"#389":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2013-09-30","value":711000000},"#390":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2013-09-30","value":6000000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":717000000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2013-12-31","value":711000000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2013-12-31","value":6014000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":717014000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":717014000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2014-03-31","value":711000000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2014-03-31","value":26000000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":737000000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2014-06-30","value":711000000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2014-06-30","value":6000000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":717000000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2014-09-30","value":705000000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2014-09-30","value":6000000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":711000000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2014-12-31","value":688404000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2014-12-31","value":11000000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":699404000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":699404000},"#401":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2015-03-31","value":700000000},"#402":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":11000000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":711000000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2015-06-30","value":700000000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":11000000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":711000000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2015-09-30","value":520000000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":520000000},"#406":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2015-12-31","value":494772000},"#407":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2015-12-31","value":0},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":494772000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":494772000},"#408":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2016-03-31","value":501961000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":501961000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2016-06-30","value":495150000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"}],"rule":"component-sum","value":495150000},"#410":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2016-09-30","value":470339000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":470339000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2016-12-31","value":365528000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2016-12-31","value":0},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":365528000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":365528000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2013-09-30","value":1036101000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2017-03-31","value":402717000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":402717000},"#414":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2017-06-30","value":480906000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":480906000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2017-09-30","value":461095000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":461095000},"#416":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2017-12-31","value":396284000},"#417":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-12-31","value":0},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":396284000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":396284000},"#418":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2018-03-31","value":441473000},"#419":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2018-03-31","value":0},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419"}],"rule":"component-sum","value":441473000},"#420":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2018-06-30","value":371662000},"#421":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2018-06-30","value":0},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"component-sum","value":371662000},"#422":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2018-09-30","value":263317000},"#423":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2018-09-30","value":296851000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#423"}],"rule":"component-sum","value":560168000},"#424":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2018-12-31","value":265571000},"#425":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2018-12-31","value":0},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":265571000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#425"}],"rule":"component-sum","value":265571000},"#426":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2019-03-31","value":268037000},"#427":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2019-03-31","value":0},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#427"}],"rule":"component-sum","value":268037000},"#428":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2019-06-30","value":290531000},"#429":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2019-06-30","value":0},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"component-sum","value":290531000},"#430":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2019-09-30","value":273055000},"#431":{"kind":"filed","concept":"LongTermDebtCurrent","filing":61,"unit":"USD","end":"2019-09-30","value":0},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#431"}],"rule":"component-sum","value":273055000},"#432":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2019-12-31","value":275609000},"#433":{"kind":"filed","concept":"LongTermDebtCurrent","filing":62,"unit":"USD","end":"2019-12-31","value":0},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":275609000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#433"}],"rule":"component-sum","value":275609000},"#434":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2020-03-31","value":328193000},"#435":{"kind":"filed","concept":"LongTermDebtCurrent","filing":63,"unit":"USD","end":"2020-03-31","value":0},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#435"}],"rule":"component-sum","value":328193000},"#436":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":64,"unit":"USD","end":"2020-06-30","value":315808000},"#437":{"kind":"filed","concept":"LongTermDebtCurrent","filing":64,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"component-sum","value":315808000},"#438":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2020-09-30","value":308454000},"#439":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#439"}],"rule":"component-sum","value":308454000},"#440":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2020-12-31","value":286131000},"#441":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":286131000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#441"}],"rule":"component-sum","value":286131000},"#442":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2021-03-31","value":458840000},"#443":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2021-03-31","value":0},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443"}],"rule":"component-sum","value":458840000},"#444":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-06-30","value":391581000},"#445":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2021-06-30","value":0},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"component-sum","value":391581000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2021-09-30","value":319355000},"#447":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-09-30","value":0},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":319355000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2021-12-31","value":297158000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":297158000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":297158000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2022-03-31","value":328936000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2022-03-31","value":0},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":328936000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2022-06-30","value":314337000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2022-06-30","value":0},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":314337000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2022-09-30","value":314756000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2022-09-30","value":0},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":314756000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2022-12-31","value":315172000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":315172000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":315172000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2023-03-31","value":360583000},"#459":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2023-03-31","value":0},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":360583000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2023-06-30","value":340548000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2023-06-30","value":0},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":340548000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2023-09-30","value":285000000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2023-09-30","value":0},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":285000000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-12-31","value":0},"#465":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":0},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":0},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":0},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-03-31","value":205000000},"#467":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-03-31","value":0},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467"}],"rule":"component-sum","value":205000000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2024-06-30","value":60000000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2024-06-30","value":0},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":60000000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2024-12-31","value":0},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":0},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":0},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2025-03-31","value":160000000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":160000000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2025-06-30","value":470000000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":470000000},"#473":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2025-09-30","value":510000000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":510000000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2025-12-31","value":365000000},"#475":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2025-12-31","value":0},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":365000000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475"}],"rule":"component-sum","value":365000000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2026-03-31","value":754257000},"#477":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2026-03-31","value":0},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#477"}],"rule":"component-sum","value":754257000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2026-06-30","value":1019320000},"#479":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479"}],"rule":"component-sum","value":1019320000},"#480":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2009-12-31","value":417397000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":417397000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":417397000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-12-31","value":1042259000},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2010-06-30","value":417124000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":417124000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2010-09-30","value":644376000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#482"}],"rule":"component-sum","value":644376000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2011-03-31","value":784093000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2011-03-31","value":31683000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":815776000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2011-12-31","value":643579000},"#486":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2011-12-31","value":153312000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":796891000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"}],"rule":"component-sum","value":796891000},"#487":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2012-03-31","value":643330000},"#488":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2012-03-31","value":154619000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#488"}],"rule":"component-sum","value":797949000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2012-06-30","value":643078000},"#490":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2012-06-30","value":154281000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490"}],"rule":"component-sum","value":797359000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2012-09-30","value":636821000},"#492":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2012-09-30","value":81000000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":717821000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2013-03-31","value":717024000},"#494":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2013-03-31","value":6000000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"}],"rule":"component-sum","value":723024000},"#495":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2013-06-30","value":717000000},"#496":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2013-06-30","value":6000000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#496"}],"rule":"component-sum","value":723000000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":1102698000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2009-12-31","value":1102698000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2010-06-30","value":1147919000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2010-09-30","value":1168289000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2010-12-31","value":1167606000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2010-12-31","value":1167606000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2011-03-31","value":1005046000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2011-06-30","value":1028499000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2011-09-30","value":1051769000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2011-12-31","value":1106202000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2011-12-31","value":1106202000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2012-03-31","value":1149583000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2012-06-30","value":1150323000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2012-09-30","value":1173720000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2012-12-31","value":1068232000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2012-12-31","value":1068232000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2013-03-31","value":1058328000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2013-06-30","value":1079567000},"#497":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":21955000},"#498":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":-27263000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":49218000},"#499":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":95866000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":73911000},"#500":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":195054000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":99188000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":195054000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-39197000},"#501":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-12824000},"#502":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-39197000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":26373000},"#503":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":46848000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":59672000},"#504":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173828000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":126980000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":173828000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-57821000},"#505":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-57288000},"#506":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-57821000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":533000},"#507":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":13624000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":70912000},"#508":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":120188000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":106564000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":120188000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-2304000},"#509":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":19369000},"#510":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-2304000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":21673000},"#511":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":103806000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#509","weight":-1}],"rule":"quarter-from-ytd","value":84437000},"#512":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":193271000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":89465000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":193271000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-110795000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":233488000},"#513":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":147625000},"#514":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":24033000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":123592000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":147625000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-69200000},"#515":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":-34585000},"#516":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-69200000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#516","weight":-1}],"rule":"quarter-from-ytd","value":34615000},"#517":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":86272000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":120857000},"#518":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":230672000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":144400000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":230672000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-102086000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-166584000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-254206000},"#519":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-54438000},"#520":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-102086000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":47648000},"#521":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":76866000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#519","weight":-1}],"rule":"quarter-from-ytd","value":131304000},"#522":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":217886000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":141020000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":217886000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-123562000},"#523":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":29414000},"#524":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-123562000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":152976000},"#525":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":140977000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":111563000},"#526":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":327069000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":186092000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":327069000},"#527":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-41026000},"#528":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-166584000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":125558000},"#529":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":155920000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":196946000},"#530":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":355483000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":199563000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":355483000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-203778000},"#531":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-168731000},"#532":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-203778000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":35047000},"#533":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-40439000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":128292000},"#534":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":188794000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#533","weight":-1}],"rule":"quarter-from-ytd","value":229233000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":188794000},"#535":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-265200000},"#536":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-254206000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#535"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":-10994000},"#537":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-158525000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":106675000},"#538":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":224461000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":382986000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":224461000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-274818000},"#539":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":-139592000},"#540":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":-274818000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#540","weight":-1}],"rule":"quarter-from-ytd","value":135226000},"#541":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":79782000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":219374000},"#542":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":395097000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":315315000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":395097000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-465210000},"#543":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-409517000},"#544":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-465210000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":55693000},"#545":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":-207624000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":201893000},"#546":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":152132000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":359756000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":152132000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-310023000},"#547":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-157729000},"#548":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-310023000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":152294000},"#549":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-77104000},"#550":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-110795000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#549"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":33691000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":31091000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":31091000},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":39115000},"#552":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":20479000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":97583000},"#553":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":135401000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":114922000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":135401000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-51333000},"#554":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-30731000},"#555":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-51333000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":20602000},"#556":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":43303000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#554","weight":-1}],"rule":"quarter-from-ytd","value":74034000},"#557":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":139920000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":96617000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":139920000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-33099000},"#558":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":40633000},"#559":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-33099000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":73732000},"#560":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":111575000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":70942000},"#561":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":233488000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":121913000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-93087000},"#562":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-82200000},"#563":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-93087000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":10887000},"#564":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":24033000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":106233000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4756000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":4756000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":17975000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2009-01-01","end":"2009-06-30","value":11687000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":6288000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":6288000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":28557000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":10582000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":10582000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":28557000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":5168000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":5168000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":11632000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":6464000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":6464000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":14833000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":3201000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":3201000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":22600000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":7767000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":7767000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":22600000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4953000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":4953000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":12705000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":7752000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":7752000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":24595000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":11890000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":11890000},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":6496000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":6496000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":13728000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":8972000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":8972000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":20534000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":6806000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":6806000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":27759000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":7225000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":7225000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":27759000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":7323000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":7323000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":14130000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":6807000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":6807000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":22994000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":8864000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":8864000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":42544000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":19550000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":19550000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#595"}],"rule":"component-sum","value":42544000},"#597":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":15179000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":15179000},"#598":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":21778000},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":6599000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":6599000},"#600":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":31797000},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":10019000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#601"}],"rule":"component-sum","value":10019000},"#602":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":39256000},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":7459000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":7459000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":39256000},"#604":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8876000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":8876000},"#605":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":17533000},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":8657000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":8657000},"#607":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":24674000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":7141000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":7141000},"#609":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":31399000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":6725000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":6725000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":31399000},"#611":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6362000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":6362000},"#612":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":11983000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#611","weight":-1}],"rule":"quarter-from-ytd","value":5621000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":5621000},"#614":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":22855000},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":10872000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":10872000},"#616":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":28935000},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":6080000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":6080000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":28935000},"#618":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5831000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":5831000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":41102000},"#619":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":13127000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":7296000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":7296000},"#621":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":20021000},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":6894000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":6894000},"#623":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":32004000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":11983000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":11983000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":32004000},"#625":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7680000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":7680000},"#626":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16220000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":8540000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":8540000},"#628":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":27841000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":11621000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":11621000},"#630":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":32270000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":4429000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":4429000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":32270000},"#632":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10153000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":10153000},"#633":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":20661000},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":10508000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":10508000},"#635":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":27026000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":6365000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":6365000},"#637":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":41815000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#635","weight":-1}],"rule":"quarter-from-ytd","value":14789000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":14789000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":41815000},"#639":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8228000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":8228000},"#640":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":13885000},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#639","weight":-1}],"rule":"quarter-from-ytd","value":5657000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":5657000},"#642":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25105000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":11220000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":11220000},"#644":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":34849000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":9744000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":9744000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":34849000},"#646":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7976000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":7976000},"#647":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":27696000},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":19720000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#648"}],"rule":"component-sum","value":19720000},"#649":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":52441000},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#647","weight":-1}],"rule":"quarter-from-ytd","value":24745000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#650"}],"rule":"component-sum","value":24745000},"#651":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":68665000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":16224000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#652"}],"rule":"component-sum","value":16224000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#651"}],"rule":"component-sum","value":68665000},"#653":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12607000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#653"}],"rule":"component-sum","value":12607000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-10-01","end":"2012-12-31","value":39913000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":25637000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"#654"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":13030000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#655"}],"rule":"component-sum","value":13030000},"#656":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":38935000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"#656"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":13298000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#657"}],"rule":"component-sum","value":13298000},"#658":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":53319000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"#658"},{"ref":"#656","weight":-1}],"rule":"quarter-from-ytd","value":14384000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":14384000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":53319000},"#660":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18012000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":18012000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":29027000},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#660","weight":-1}],"rule":"quarter-from-ytd","value":11015000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#662"}],"rule":"component-sum","value":11015000},"#663":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":43224000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":14197000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#664"}],"rule":"component-sum","value":14197000},"#665":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":49479000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#663","weight":-1}],"rule":"quarter-from-ytd","value":6255000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":6255000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":49479000},"#667":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4640000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":4640000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":14700000},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#667","weight":-1}],"rule":"quarter-from-ytd","value":10060000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#669"}],"rule":"component-sum","value":10060000},"#670":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":21729000},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":7029000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#671"}],"rule":"component-sum","value":7029000},"#672":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":35408000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#670","weight":-1}],"rule":"quarter-from-ytd","value":13679000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":13679000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":35408000},"#674":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17803000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":17803000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":35228000},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#674","weight":-1}],"rule":"quarter-from-ytd","value":17425000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#676"}],"rule":"component-sum","value":17425000},"#677":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":50142000},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":14914000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#678"}],"rule":"component-sum","value":14914000},"#679":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":58531000},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#677","weight":-1}],"rule":"quarter-from-ytd","value":8389000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#680"}],"rule":"component-sum","value":8389000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":58531000},"#681":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":10618000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":10618000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":21885000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#681","weight":-1}],"rule":"quarter-from-ytd","value":11267000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#683"}],"rule":"component-sum","value":11267000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":28765000},"#684":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":31334000},"#685":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":29,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":24317000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":7017000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":31334000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6945000},"#686":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28582000},"#687":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":29,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":24046000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687","weight":-1}],"rule":"quarter-from-ytd","value":4536000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":28582000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7496000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":40316000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":40620000},"#688":{"kind":"filed","concept":"DepreciationAndAmortization","filing":33,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":21508000},"#689":{"kind":"filed","concept":"DepreciationAndAmortization","filing":32,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":14088000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":7420000},"#690":{"kind":"filed","concept":"DepreciationAndAmortization","filing":36,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":18449000},"#691":{"kind":"filed","concept":"DepreciationAndAmortization","filing":35,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7496000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691","weight":-1}],"rule":"quarter-from-ytd","value":10953000},"#692":{"kind":"filed","concept":"DepreciationAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":26475000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":8026000},"#693":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":33919000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":7444000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":33919000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8006000},"#694":{"kind":"filed","concept":"DepreciationAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":16022000},"#695":{"kind":"filed","concept":"DepreciationAndAmortization","filing":39,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8006000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695","weight":-1}],"rule":"quarter-from-ytd","value":8016000},"#696":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":24218000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#694","weight":-1}],"rule":"quarter-from-ytd","value":8196000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":40293000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":39094000},"#697":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":32638000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":8420000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":32638000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8585000},"#698":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":18138000},"#699":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8585000},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":9553000},"#700":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":26318000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#698","weight":-1}],"rule":"quarter-from-ytd","value":8180000},"#701":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":35126000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#700","weight":-1}],"rule":"quarter-from-ytd","value":8808000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":35126000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7808000},"#702":{"kind":"filed","concept":"DepreciationAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":15111000},"#703":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":7808000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":7303000},"#704":{"kind":"filed","concept":"DepreciationAndAmortization","filing":49,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":22569000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#702","weight":-1}],"rule":"quarter-from-ytd","value":7458000},"#705":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":31392000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":8823000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":31392000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7971000},"#706":{"kind":"filed","concept":"DepreciationAndAmortization","filing":52,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":16049000},"#707":{"kind":"filed","concept":"DepreciationAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7971000},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707","weight":-1}],"rule":"quarter-from-ytd","value":8078000},"#708":{"kind":"filed","concept":"DepreciationAndAmortization","filing":53,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":25359000},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":9310000},"#709":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38700000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#708","weight":-1}],"rule":"quarter-from-ytd","value":13341000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":38700000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8571000},"#710":{"kind":"filed","concept":"DepreciationAndAmortization","filing":56,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":16298000},"#711":{"kind":"filed","concept":"DepreciationAndAmortization","filing":55,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8571000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":7727000},"#712":{"kind":"filed","concept":"DepreciationAndAmortization","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":23768000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":7470000},"#713":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31177000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#712","weight":-1}],"rule":"quarter-from-ytd","value":7409000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":31177000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7765000},"#714":{"kind":"filed","concept":"DepreciationAndAmortization","filing":60,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":16253000},"#715":{"kind":"filed","concept":"DepreciationAndAmortization","filing":59,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":7765000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715","weight":-1}],"rule":"quarter-from-ytd","value":8488000},"#716":{"kind":"filed","concept":"DepreciationAndAmortization","filing":61,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":24548000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#714","weight":-1}],"rule":"quarter-from-ytd","value":8295000},"#717":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31536000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#716","weight":-1}],"rule":"quarter-from-ytd","value":6988000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAndAmortization","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":31536000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7066000},"#718":{"kind":"filed","concept":"DepreciationAndAmortization","filing":64,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":14304000},"#719":{"kind":"filed","concept":"DepreciationAndAmortization","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7066000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719","weight":-1}],"rule":"quarter-from-ytd","value":7238000},"#720":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":22384000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":8080000},"#721":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":30153000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":7769000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":30153000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7823000},"#722":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":15707000},"#723":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7823000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723","weight":-1}],"rule":"quarter-from-ytd","value":7884000},"#724":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":23655000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#722","weight":-1}],"rule":"quarter-from-ytd","value":7948000},"#725":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":32661000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":9006000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":32661000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8161000},"#726":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":16765000},"#727":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8161000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":8604000},"#728":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":25631000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#726","weight":-1}],"rule":"quarter-from-ytd","value":8866000},"#729":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34269000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#728","weight":-1}],"rule":"quarter-from-ytd","value":8638000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":34269000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8907000},"#730":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":18095000},"#731":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":8907000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":9188000},"#732":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":27045000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#730","weight":-1}],"rule":"quarter-from-ytd","value":8950000},"#733":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":35898000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":8853000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":35898000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9443000},"#734":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":19547000},"#735":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":9443000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735","weight":-1}],"rule":"quarter-from-ytd","value":10104000},"#736":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":29926000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":10379000},"#737":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":41079000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#736","weight":-1}],"rule":"quarter-from-ytd","value":11153000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":41079000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":10424000},"#738":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":21173000},"#739":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":10424000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":10749000},"#740":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":32176000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":11003000},"#741":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":43910000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#740","weight":-1}],"rule":"quarter-from-ytd","value":11734000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":43910000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":10145000},"#742":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":21468000},"#743":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":10145000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743","weight":-1}],"rule":"quarter-from-ytd","value":11323000},"#744":{"kind":"filed","concept":"DepreciationAndAmortization","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":33591000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#744"},{"ref":"#742","weight":-1}],"rule":"quarter-from-ytd","value":12123000},"#745":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":45764000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#744","weight":-1}],"rule":"quarter-from-ytd","value":12173000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":45764000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":12289000},"#746":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":24568000},"#747":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":12289000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#747","weight":-1}],"rule":"quarter-from-ytd","value":12279000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":53127000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-01-01","end":"2010-03-31","value":48272000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":48358000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":46981000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-10-01","end":"2010-12-31","value":46972000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":47664000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":45939000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":42912000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":42267000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2011-10-01","end":"2011-12-31","value":42857000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":43473000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":43185000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":42074000},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2011-09-30","value":40954000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":39188000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":40457000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":40750000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":40819000},"dilutedShares@2014Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2014-10-01","end":"2014-12-31","value":41090000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":40729000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":41324000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":41696000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":41982000},"dilutedShares@2015Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-10-01","end":"2015-12-31","value":41879000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":41729000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":41148000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":41599000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":42065000},"dilutedShares@2016Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-10-01","end":"2016-12-31","value":42018000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":41709000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":41245000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":39555000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":37746000},"dilutedShares@2017Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-10-01","end":"2017-12-31","value":37643000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":39192000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":37612000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":38271000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":38756000},"dilutedShares@2018Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2018-10-01","end":"2018-12-31","value":38628000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":38318000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":38219000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":38168000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":37938000},"dilutedShares@2019Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2019-10-01","end":"2019-12-31","value":38126000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":38111000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":38190000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":37852000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":37086000},"dilutedShares@2020Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2020-10-01","end":"2020-12-31","value":35484000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":37149000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":35063000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":35374000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":35362000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350","weight":4},{"ref":"#353","weight":-3}],"rule":"unaverage-quarter","value":35553000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":35337000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":35646000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":35909000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":35918000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358","weight":4},{"ref":"#361","weight":-3}],"rule":"unaverage-quarter","value":35657000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":35783000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":35482000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":35650000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":35656000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366","weight":4},{"ref":"#369","weight":-3}],"rule":"unaverage-quarter","value":35787000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":35646000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":35787000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":35845000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":35892000},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2011-12-31","value":41484000},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2011-12-31","value":41484000},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2012-03-31","value":41981000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374","weight":4},{"ref":"#377","weight":-3}],"rule":"unaverage-quarter","value":35854000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":35845000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":35500000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":33591000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":31823000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#382","weight":4},{"ref":"#385","weight":-3}],"rule":"unaverage-quarter","value":30649000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":32881000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":30329000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":29038000},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2009-12-31","value":46985000},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2009-12-31","value":46985000},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2010-06-30","value":47150000},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2010-09-30","value":46427000},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2010-12-31","value":46144000},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2010-12-31","value":46144000},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2011-03-31","value":42026000},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2011-06-30","value":41555000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-12-31","value":41181000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-12-31","value":41181000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2015-06-30","value":41807000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2015-09-30","value":41887000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2015-12-31","value":41234000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2015-12-31","value":41234000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2016-03-31","value":41385000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2016-06-30","value":42083000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2016-09-30","value":42367000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2016-12-31","value":42037000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2016-12-31","value":42037000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2017-03-31","value":41321000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2017-06-30","value":39527000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2017-09-30","value":37941000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2017-12-31","value":37729000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2017-12-31","value":37729000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2018-03-31","value":37720000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2018-06-30","value":38179000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2018-09-30","value":38356000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2018-12-31","value":38147000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2018-12-31","value":38147000},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2019-03-31","value":38027000},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2019-06-30","value":37612000},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2019-09-30","value":37629000},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2019-12-31","value":37390000},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2019-12-31","value":37390000},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2020-03-31","value":37110000},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2020-06-30","value":36710000},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2020-09-30","value":36000000},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2020-12-31","value":34481000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2020-12-31","value":34481000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2021-03-31","value":34228000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2021-06-30","value":34282000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2021-09-30","value":34295000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-12-31","value":34333000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2021-12-31","value":34333000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2022-03-31","value":34471000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2022-06-30","value":34540000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2022-09-30","value":34422000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-12-31","value":34026000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2022-12-31","value":34026000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2023-03-31","value":33983000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2023-06-30","value":34034000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2023-09-30","value":35510000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-12-31","value":35521000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2023-12-31","value":35521000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2024-03-31","value":35697000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2024-06-30","value":35902000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2024-09-30","value":35949000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-12-31","value":35913000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2024-12-31","value":35913000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2025-03-31","value":34855000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2025-06-30","value":32727000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2025-09-30","value":31346000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":30864000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2025-12-31","value":30864000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2026-03-31","value":30145000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2026-06-30","value":27700000},"#748":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2009-04-01","end":"2009-06-30","value":289172000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#748"}],"rule":"component-sum","value":289172000},"#749":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2009-07-01","end":"2009-09-30","value":284351000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":284351000},"#750":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":1141763000},"#751":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-09-30","value":860738000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#751","weight":-1}],"rule":"quarter-from-ytd","value":281025000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":281025000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":1141763000},"#753":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":319188000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#753"}],"rule":"component-sum","value":319188000},"#754":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":300001000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":300001000},"#755":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":299232000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#755"}],"rule":"component-sum","value":299232000},"#756":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":324648000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":324648000},"#757":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":1243069000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":1243069000},"#758":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":317637000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":317637000},"#759":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":366795000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":366795000},"#760":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":354380000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#760"}],"rule":"component-sum","value":354380000},"#761":{"kind":"filed","concept":"CostsAndExpenses","filing":30,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":322509000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":322509000},"#762":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1361321000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#762"}],"rule":"component-sum","value":1361321000},"#763":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":354281000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":354281000},"#764":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":369411000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":369411000},"#765":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":339467000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":339467000},"#766":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":454676000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":454676000},"#767":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1517835000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#767"}],"rule":"component-sum","value":1517835000},"#768":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":361849000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":361849000},"#769":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":354354000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#769"}],"rule":"component-sum","value":354354000},"#770":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":450242000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":450242000},"#771":{"kind":"filed","concept":"CostsAndExpenses","filing":38,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":404548000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":404548000},"#772":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1570993000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":1570993000},"#773":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":385435000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":385435000},"#774":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":415392000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#774"}],"rule":"component-sum","value":415392000},"#775":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":404707000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":404707000},"#776":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":403252000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#776"}],"rule":"component-sum","value":403252000},"#777":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1608786000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#777"}],"rule":"component-sum","value":1608786000},"#778":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":384490000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#778"}],"rule":"component-sum","value":384490000},"#779":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":401983000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#779"}],"rule":"component-sum","value":401983000},"#780":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":409726000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#780"}],"rule":"component-sum","value":409726000},"#781":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":418439000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#781"}],"rule":"component-sum","value":418439000},"#782":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1614638000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#782"}],"rule":"component-sum","value":1614638000},"#783":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":418046000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#783"}],"rule":"component-sum","value":418046000},"#784":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":415985000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#784"}],"rule":"component-sum","value":415985000},"#785":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":402968000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#785"}],"rule":"component-sum","value":402968000},"#786":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":431239000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#786"}],"rule":"component-sum","value":431239000},"#787":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1668238000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#787"}],"rule":"component-sum","value":1668238000},"#788":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":419255000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#788"}],"rule":"component-sum","value":419255000},"#789":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":444686000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#789"}],"rule":"component-sum","value":444686000},"#790":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":401894000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#790"}],"rule":"component-sum","value":401894000},"#791":{"kind":"filed","concept":"CostsAndExpenses","filing":54,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":433186000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#791"}],"rule":"component-sum","value":433186000},"#792":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1699021000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#792"}],"rule":"component-sum","value":1699021000},"#793":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":435515000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#793"}],"rule":"component-sum","value":435515000},"#794":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":450267000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#794"}],"rule":"component-sum","value":450267000},"#795":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":455900000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#795"}],"rule":"component-sum","value":455900000},"#796":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":460190000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#796"}],"rule":"component-sum","value":460190000},"#797":{"kind":"filed","concept":"CostsAndExpenses","filing":62,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1801872000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#797"}],"rule":"component-sum","value":1801872000},"#798":{"kind":"filed","concept":"CostsAndExpenses","filing":63,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":464112000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#798"}],"rule":"component-sum","value":464112000},"#799":{"kind":"filed","concept":"CostsAndExpenses","filing":64,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":518024000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#799"}],"rule":"component-sum","value":518024000},"#800":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":510968000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#800"}],"rule":"component-sum","value":510968000},"#801":{"kind":"filed","concept":"CostsAndExpenses","filing":58,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":554018000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#801"}],"rule":"component-sum","value":554018000},"#802":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2047122000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#802"}],"rule":"component-sum","value":2047122000},"#803":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":531537000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#803"}],"rule":"component-sum","value":531537000},"#804":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":542253000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#804"}],"rule":"component-sum","value":542253000},"#805":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":549179000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#805"}],"rule":"component-sum","value":549179000},"#806":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2178612000},"#807":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1622969000},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"#806"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":555643000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#808"}],"rule":"component-sum","value":555643000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#806"}],"rule":"component-sum","value":2178612000},"#809":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":597771000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#809"}],"rule":"component-sum","value":597771000},"#810":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":627506000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#810"}],"rule":"component-sum","value":627506000},"#811":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":613695000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#811"}],"rule":"component-sum","value":613695000},"#812":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2464174000},"#813":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1838972000},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":625202000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#814"}],"rule":"component-sum","value":625202000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#812"}],"rule":"component-sum","value":2464174000},"#815":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":644343000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#815"}],"rule":"component-sum","value":644343000},"#816":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":690757000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#816"}],"rule":"component-sum","value":690757000},"#817":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":688155000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#817"}],"rule":"component-sum","value":688155000},"#818":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2725030000},"#819":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2023255000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"#818"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":701775000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#820"}],"rule":"component-sum","value":701775000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#818"}],"rule":"component-sum","value":2725030000},"#821":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":739904000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#821"}],"rule":"component-sum","value":739904000},"#822":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":775882000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#822"}],"rule":"component-sum","value":775882000},"#823":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":786232000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#823"}],"rule":"component-sum","value":786232000},"#824":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3111681000},"#825":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2302018000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":809663000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#826"}],"rule":"component-sum","value":809663000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#824"}],"rule":"component-sum","value":3111681000},"#827":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":828920000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#827"}],"rule":"component-sum","value":828920000},"#828":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":845064000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#828"}],"rule":"component-sum","value":845064000},"#829":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":835127000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#829"}],"rule":"component-sum","value":835127000},"#830":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3351290000},"#831":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2509111000},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"#830"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":842179000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"}],"rule":"component-sum","value":842179000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#830"}],"rule":"component-sum","value":3351290000},"#833":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":819575000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#833"}],"rule":"component-sum","value":819575000},"#834":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":844398000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#834"}],"rule":"component-sum","value":844398000},"#835":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":838497000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#835"}],"rule":"component-sum","value":838497000},"#836":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3399780000},"#837":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2502470000},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#837","weight":-1}],"rule":"quarter-from-ytd","value":897310000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#838"}],"rule":"component-sum","value":897310000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#836"}],"rule":"component-sum","value":3399780000},"#839":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":899428000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#839"}],"rule":"component-sum","value":899428000},"#840":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":908443000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#840"}],"rule":"component-sum","value":908443000},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1734289000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#841"}],"scale":100,"value":15.744492411587688},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1764751000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#842"}],"scale":100,"value":15.61744404734719},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1764751000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#843"}],"scale":100,"value":15.61744404734719},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1796877000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#844"}],"scale":100,"value":18.264633583712182},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1794911000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#845"}],"scale":100,"value":17.59463282580585},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1960428000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#846"}],"scale":100,"value":40.44127098776389},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":1820822000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#847"}],"scale":100,"value":44.80262211243054},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1960428000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#848"}],"scale":100,"value":40.44127098776389},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":1520095000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#849"}],"scale":100,"value":27.45861278406942},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":1520095000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#850"}],"scale":100,"value":27.45861278406942},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":1565043000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#851"}],"scale":100,"value":26.65255842810709},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":1812665000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#852"}],"scale":100,"value":35.54854316710479},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":184154000},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2742333500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#854"}],"scale":100,"value":6.715229931005838},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":210682000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2780252500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":7.577800937145097},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2780252500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#857"}],"scale":100,"value":7.577800937145097},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":218431000},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":2707690500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#859"}],"scale":100,"value":8.067059362951563},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-15432000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-3.3537108793494252},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":10920000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":2.492911638610007},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":25791000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":5.836124185372915},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":39711000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":9.577847293741382},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":36535000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":8.81119420802956},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":9160000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":2.201933663142608},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":-2662000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":-0.1470398156423358},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":51430000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":11.522502822934765},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":67383000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":15.151951249676765},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":64050000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":14.266240795434793},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":37282000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":7.971161678899996},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":220145000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":12.177966645498328},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":53500000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":10.747849425642952},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":94021000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":18.359962350956273},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":80094000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":15.61250029239083},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":97225000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":19.25274211721746},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":324840000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":16.018723029059444},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":53319000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":9.671959860250979},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":1733000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":0.28591745185351236},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":29143000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":4.913624208826084},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":24363000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":4.045544968765458},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":108558000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":4.614154613580812},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":81684000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":13.510576536612229},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":103634000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":17.049215927561324},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":79979000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":12.853214709866956},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":49650000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":7.923955562010332},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":314947000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":12.796091456663717},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":37343000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":5.441388826960547},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":43506000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":6.114807599868444},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":73637000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":10.486195366746976},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":98200000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":14.521664934024026},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":252686000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":9.101793732633778},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":103780000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":6.280439981796526},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":83086000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":11.481993311406535},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":109599000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":14.516577659101015},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":117396000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":15.130982838509265},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":150253000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":19.40172849485622},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":460334000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":15.198018559824211},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":121847000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":15.104263511118043},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":84565000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":9.780925316132127},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":32758000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#900"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":3.667237235253751},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":49802000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":5.277525215596257},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":-29760000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":-3.218396771221299},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":209410000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#903"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":6.001590030155546},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":-30271000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":-3.260018544983434},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":-5494000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#905"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":-0.5788300342620234},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":30148000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":3.2556567413843496},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":95822000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#907"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":10.707277936450478},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":90205000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":2.4388615095445543},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":85063000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":9.469520707305733},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":106801000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#910"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":8.259011943749538},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":-11492000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":-3.18757367727619},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":-2497000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#912"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":-0.7162177278946302},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":13310000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":3.881168024540882},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":1515000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#914"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":0.10821845985486966},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":11776000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":3.364186950062842},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":51404000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#916"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":14.727547251979045},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":67662000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":19.547581903276125},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":34465000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":9.674440277559459},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":165307000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#919"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":11.795333584024092},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":33412000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":9.234528047405322},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-4194000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-1.0473557638280173},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-27747000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-6.705380834312058},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":8632000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":2.2092942901823065},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":10103000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":0.6448306322314412},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":11950000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":3.023571204469322},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":18370000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#926"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":4.636044043680276},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":28588000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":7.4051624768491475},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":16653000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#928"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":4.170078503549557},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":75561000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":4.791831418042447},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":18374000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":4.512522778735595},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.2626249356272794},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":58607000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":67229000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":114994000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-13298000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":32.12040754512705},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":11.304801737415659},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.9588201555683},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.1470372065288235},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-12291000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":95481000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":214849000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-14384000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.061216557704945},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.381855839965084},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.133277206103578},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.9631184770192245},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-176516000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":66156000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":135475000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-53319000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":31.791358469785152},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":10.03259260433133},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":7.775541548307179},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.9631184770192245},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-176516000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":307796000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-272218000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-18012000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":31.386527433786288},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":8.280835893125872},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.893968806479684},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.5116537778669223},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":122044000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":65460000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-22009000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-11015000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":31.980092321109055},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":10.26022709003448},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.216707090404596},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.2960767859829594},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":137009000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":88125000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":92478000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-14197000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":32.964273599765356},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":11.981828379387435},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.327285082411525},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.2119370923784563},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":83852000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":112176000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":376731000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-6255000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":33.61959328808544},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":12.438952117696424},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":8.828205094929727},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.7422793578182039},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-303222000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":106933000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":174982000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-49479000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.529300060013036},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":10.820716935082174},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":7.878272702208674},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.7422793578182039},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-303222000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":372694000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-279458000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-4640000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":32.579615810836856},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.729920639963469},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.611786295451095},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.4608857734586587},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-38960000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":101214000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":125166000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-10060000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":32.80883226782531},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.966795763815432},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":8.84438385260168},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.1981008384998333},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-166428000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":106001000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":212345000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-7029000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":32.174285840787284},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.815349361082223},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":7.177606506993916},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.0845760809353044},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":89983000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":301636000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-13679000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.176864180645506},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.893796568200205},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.554661624897757},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.952773195643938},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-660493000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":60524000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":359689000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-35408000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":31.9555881440049},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.391583744564237},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.572704866529752},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.952773195643938},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-660493000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":357722000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-483013000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-17803000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":32.2119334462897},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.761947807036098},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":6.882471206146845},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":2.2421578211523463},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":8879000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":81549000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":38268000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-17425000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":32.05819456542703},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.519020581521774},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":7.597847534392612},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.1065514032314128},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":317169000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":97196000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":186979000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-14914000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":33.25088608998219},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.306427642869917},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.66145767423473},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.8523005803209998},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":364033000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":119362000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":351367000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-8389000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":31.053973470495972},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":9.43087330153238},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":5.5040343337242845},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.5562388419065432},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":99909000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":94300000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":93601000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-58531000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":32.13304170624545},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":10.26898085623184},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":7.149148146789389},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.5562388419065432},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":99909000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":392407000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-320641000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-10618000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":31.202375565035666},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.533830954547996},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":5.860710127167983},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.300272742853428},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":555981000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":84991000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":141027000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-11267000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":31.835376017651367},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":8.558035318843963},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.819033201001748},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.027984871936778},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":855573000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":84620000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":18621000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-7752000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":37.35743700007742},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.401321556199852},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.8270689271970375},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":2.1506959779246895},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":698053000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":36565000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":47782000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-11890000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":39.59067380051329},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":14.360007926496246},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":7.114272043151073},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.518772165008541},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":669183000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":59908000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":120484000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-6496000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":40.36415476321494},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":17.456291446662895},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.20723651375818},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.5486072750719613},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":532468000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":69099000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":142737000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-31091000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":38.92471635877169},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":13.112790151445525},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":6.631677440437896},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.5486072750719613},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":532468000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":211751000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-62577000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-4756000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":37.85409940591254},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.360348963130143},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.6633841731861105},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.7603101678362416},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":615511000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":44229000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-8439000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-8972000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":37.35662207281895},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.771602274361944},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.9551134026342423},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.7437926809600492},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":631378000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":26469000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":64106000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-6806000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":37.41461708823872},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":12.067710559376255},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":5.883358588802114},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.8874120044460911},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":590893000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":48172000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":99339000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-7225000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":38.62950581577333},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-13.855438280183801},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-21.50446355907799},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.216902204821218},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":566215000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-59025000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":92429000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-27759000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":37.81786842424016},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.743869980486673},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-2.3455311182715644},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.216902204821218},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":566215000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":59845000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-9627000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-7323000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":36.51916360903586},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":11.1324776878908},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.815638369460039},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.4205797693550486},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":622321000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":46266000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":14866000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-6807000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":37.40476058396625},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.53379416467887},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.664559480768813},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.539468557327201},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":630446000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":59872000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":75573000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-8864000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":38.46465513706972},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-8.585457851694107},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-12.208333433821384},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.4558582729980865},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":569074000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-34447000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":69915000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-19550000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":35.36002576935466},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.752417078928264},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-1.716114019778941},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.091590560195665},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":511181000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":11496000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":150727000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-42544000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":36.93773783126931},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":4.9284327585038294},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.6411156404620584},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.091590560195665},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":511181000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":83187000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-125974000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-15179000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":35.54841711471218},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.42705004323796},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.25729405572057},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.443855486113432},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":659995000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":41120000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":27092000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-6599000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":34.94752643487907},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.56921492150976},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.7961895035261177},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.542357077643311},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":622588000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":40380000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":87564000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-10019000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":35.00480963167531},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.299925971567763},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.991821409731857},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":2.477774372437562},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":532222000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":47485000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":107463000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-7459000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":33.744866614293976},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":5.152437446784489},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.21662534869389735},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":2.3341314983709807},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":415724000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":23111000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":96145000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-39256000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":34.816696389729714},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.394544622175456},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.34851373296618},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":2.3341314983709807},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":415724000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":152096000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-60209000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-8876000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":35.460218625242284},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":11.067266814390592},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":5.478583885756052},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":2.9123113118442068},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":485705000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":47711000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":11945000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-8657000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":35.104656263011066},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.498801033982948},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":4.833491785357252},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.8746428242234305},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":471012000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":48104000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":66893000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-7141000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":33.78071003578721},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":10.043252025380376},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.263376292620809},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.3571163791814893},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":415026000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":28182000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":89892000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-6725000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":32.308165462094415},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":5.374216424998417},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.3403225660554856},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.1367736842256906},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":345012000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":24157000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":108521000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-31399000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":34.15706048228675},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":9.246611722795562},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":3.7126176615898947},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.1367736842256906},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":345012000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":148154000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-39461000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-6362000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":35.010472373135435},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":11.107945182176765},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":6.417597839607897},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.5888758655949693},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":387510000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":54796000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":68111000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-5621000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":34.1093172399255},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.597367797682045},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.769243307030145},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.497344958497671},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":312485000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":48287000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":60070000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-10872000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":32.95117819752444},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.00699476305925},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":4.951808274092439},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.3638781054307594},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":245155000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":38287000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":115833000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-6080000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":30.250045257060098},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.4169532947139754},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.6068519188993484},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.0693900199495316},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":149370000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":11252000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":204553000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-28935000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":33.121132747899075},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.852213385594517},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":4.723833596443646},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.0693900199495316},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":149370000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":152622000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-98918000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-5831000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":30.754754180631977},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":6.069085727600236},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.140178875486172},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.513009327442317},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":281758000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":27694000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":3591000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-7296000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":31.625647886848878},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.006521030322791},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.1593942187693242},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.4712268617071977},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":342395000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":1621000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":99339000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-6894000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":34.32606768501566},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":10.483738044645204},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":7.17521750170393},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":2.1485038133814527},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":303134000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":48171000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":111609000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-11983000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":34.24016112513924},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.381695106593601},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.301138951189946},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.935473572361623},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":206323000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":34977000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":115621000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-32004000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":32.75773178767649},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.01366795520575},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.9722348224183675},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.935473572361623},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":206323000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":112463000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-76880000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-7680000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":35.48939880347306},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":12.507483315721593},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":7.823831698722714},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.375127741529754},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":289429000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":60459000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":26075000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-8540000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":35.49711188092904},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":12.074056137692395},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":8.515752844182169},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.291872927925882},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":255106000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":64305000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":109236000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-11621000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":34.4114757549531},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":11.132683056146835},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.641708186163287},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.6361716842961758},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":54301000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":71543000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":139971000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-4429000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":32.64025441936818},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.872004166394385},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":4.697886901402594},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":2.00044138674182},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":-46498000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":38634000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":198402000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-32270000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":34.50914429228203},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.144906717715127},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.4270283651326},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":2.00044138674182},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":-46498000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":234941000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-112239000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10153000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":36.68012639812507},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.811012309668152},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":11.363677590454111},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.35324741675501},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":88796000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":87321000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":37140000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-10508000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":36.272250168696246},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":14.534274622640108},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":10.657643136083838},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.1972479833059553},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":101425000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":90704000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":124939000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-6365000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":35.78011350416283},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":13.848789255209018},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.18738640310501},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.0047221571955287},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":14585000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":85111000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":126231000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-14789000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":30.478331766901682},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":8.003746151725787},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":4.825661139321641},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.9242282507015902},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-93764000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":44520000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":176071000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-41815000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":34.760704326104666},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":12.989025029359672},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":9.211732647828022},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.9242282507015902},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-93764000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":307656000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-131790000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-8228000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":33.46813476173227},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":12.083500801365547},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":9.385983628655973},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.3628409561728274},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":105130000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":78073000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":147319000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-5657000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":32.05401972848654},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":10.791936194994834},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.925284444239717},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.1785714285714284},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":11602000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":67801000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":172454000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-22600000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":41.09011952526684},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":11.30191992499256},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.70822948337485},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":2.762754014991163},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":408252000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":157654000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-44150000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-4953000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":38.343246290932406},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":12.210350012160877},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.322594910120062},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.1313614740079623},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":703409000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":46179000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":91421000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-7767000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":41.6252161415643},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":8.870225236352205},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.4856279894904674},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":2.762754014991163},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":408252000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":31283000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":46.13938007073018},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":19.79141529713612},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":10.325220165037098},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":72055000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":113576000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-6288000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":44.583047697175},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":18.439236225644436},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":10.772235878578579},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":67616000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":76643000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-10582000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":43.89831398095282},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":18.05370066892558},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":9.736453819640868},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.2307054125779784},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":298525000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":63986000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":222212000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-28557000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":44.84137245293747},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":18.44235420509077},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.989171010881847},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.2307054125779784},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":298525000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":266591000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-32431000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-5168000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":43.09964575477088},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":8.813849845731916},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":3.888984116101017},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":33206000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":42754000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-6464000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":39.36533221787052},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":14.047955350926703},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":6.6904848538676855},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.4537210133753982},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":293870000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":48891000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":70710000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-3201000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":40.246432079505404},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":13.551742069682787},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.825388571098399},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.9460528285039533},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":313194000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":44274000},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.125859583542923},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":28.14448570895064},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.872708250804969},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-25.435793418692455},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.875626505651551},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":24.52209253974493},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":27.111889280438195},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.331234317716667},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-29.9031259500843},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.9161898404221502},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":14.821392896960168},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":27.742820212517323},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.472734067855478},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-33.74438767035326},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-2.5455967041063348},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.352853197441734},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":40.741593885046136},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.014900084316308},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-30.096074214395944},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.18708410419362},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.930954980405367},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":33.70520848697767},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":9.724867330043487},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-53.77075350502404},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.0552655505890876},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":19.55505680493052},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":35.464892111600754},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":2.4704284168022177},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-32.60717245727593},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":14.195481668183247},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.6501696896140965},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":11.547068404695967},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":30.836957050315704},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.110283079562514},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-15.833139352475026},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-2.1297537117374943},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":16.60540596547124},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":24.87548360440221},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":5.861544793454886},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-2.3643222374489783},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.585512272890623},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":18.226040232199747},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":16.80657118543839},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.121525121759927},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-29.60249276234162},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":5.963145244363053},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":19.407861198905977},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":25.276015034410737},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":5.474566851837933},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-13.926372421577563},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.65954486047687},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.686587481063517},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":20.328174326781305},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":6.099601551078634},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-8.390869366448005},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.802008923235402},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":13.713296898470922},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":26.211305213613322},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":11.298811198004412},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-22.16183033713907},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":0.8074834444531892},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":22.12637149691956},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":23.86281271982057},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.3959148811881406},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-15.44476007183983},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":5.091798835379166},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":21.29306916797268},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":27.717413904747197},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.7837294865517},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-20.359929907813537},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":6.127509614448648},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":21.065205882253764},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":20.961014117811157},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":7.483730512424572},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-21.7981352744739},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":24.23599823641281},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":12.305301396185838},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-12.202334888451588},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":25.662179156093508},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":32.57715044587924},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":22.348937708856994},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":15.872897954635393},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-9.264941149582905},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":12.249271558849737},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":20.428150459351706},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":77678000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":75653000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":314912000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":97701000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":91672000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":102574000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":60563000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":352510000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":87837000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":76417000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":104431000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":75009000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":343694000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":74903000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":98229000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":122555000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":118086000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":413773000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":111638000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":116750000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":100986000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":72258000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":401632000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":91694000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":108519000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":131485000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":106473000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":438171000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":97280000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":96899000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":67328000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":73635000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":240333000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":51725000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":37422000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":56198000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":-51581000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":93764000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":54272000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":67888000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":-26251000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":19916000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":115825000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":49705000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":49933000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":55665000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":31919000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":187222000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":55519000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":55407000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":35640000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":32980000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":179546000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":62767000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":56365000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":47597000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":24593000},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":191322000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":36265000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":9348000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":55641000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":42386000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":143640000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":68224000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":72793000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":79838000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":45622000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":266477000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":94387000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":97942000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":93191000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":52289000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":337809000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":85896000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":75685000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":188988000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":53124000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":38300000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":295356000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":1782951000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#931"}],"scale":100,"value":17.30019501377211},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":1686312000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#932"}],"scale":100,"value":16.96785648207449},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":1686312000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#933"}],"scale":100,"value":16.96785648207449},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":1875190000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#934"}],"scale":100,"value":24.468987142636212},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":1880791000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#935"}],"scale":100,"value":20.82001668446946},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":1863658000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#936"}],"scale":100,"value":17.13592300733289},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":1880479000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#937"}],"scale":100,"value":15.802250384077674},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":1880479000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#938"}],"scale":100,"value":15.802250384077674},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":1950954000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#939"}],"scale":100,"value":16.860264260459243},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1944956000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#940"}],"scale":100,"value":16.161650957656626},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":1959339000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#941"}],"scale":100,"value":16.06439722784061},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":1996893000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#942"}],"scale":100,"value":15.783119075483764},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":1996893000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#943"}],"scale":100,"value":15.783119075483764},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":2081471000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#944"}],"scale":100,"value":17.323469796120147},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":2135700000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#945"}],"scale":100,"value":15.945497963197077},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2149495000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#946"}],"scale":100,"value":13.258928259893604},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":1981420000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#947"}],"scale":100,"value":0},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":1981420000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#948"}],"scale":100,"value":0},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":2259356000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#949"}],"scale":100,"value":9.073381972562093},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":2209380000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#950"}],"scale":100,"value":2.7156939956005757},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":2258290000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#951"}],"scale":100,"value":0},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":2258290000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#952"}],"scale":100,"value":0},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":2309638000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#953"}],"scale":100,"value":6.927492533461955},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":2369881000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#954"}],"scale":100,"value":19.832219423675703},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":2259655000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#955"}],"scale":100,"value":22.569817073845343},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":2098731000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#956"}],"scale":100,"value":17.391461792864355},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":2098731000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#957"}],"scale":100,"value":17.391461792864355},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":2415956000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#958"}],"scale":100,"value":31.219815261536223},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":2353270000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#959"}],"scale":100,"value":43.315046722220565},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1825297000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#960"}],"scale":100,"value":43.65306029648874},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1849182000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#961"}],"scale":100,"value":43.122472531097536},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1903093000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#962"}],"scale":100,"value":41.87346598405858},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1903093000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#963"}],"scale":100,"value":41.87346598405858},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1947532000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#964"}],"scale":100,"value":40.972317784765536},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1947682000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#965"}],"scale":100,"value":40.938869897652694},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1891541000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#966"}],"scale":100,"value":37.94900559913848},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1791232000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#967"}],"scale":100,"value":40.36328069172502},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1791232000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#968"}],"scale":100,"value":40.36328069172502},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1781352000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#969"}],"scale":100,"value":40.588496827129056},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1802567000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#970"}],"scale":100,"value":40.109466111384485},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1753101000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#971"}],"scale":100,"value":40.89895562206627},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1759273000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#972"}],"scale":100,"value":40.75626693526247},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1759273000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#973"}],"scale":100,"value":40.75626693526247},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1814028000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#974"}],"scale":100,"value":40.62781831371952},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1824920000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#975"}],"scale":100,"value":39.289393507660606},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1824299000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#976"}],"scale":100,"value":38.97387434844836},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1802150000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#977"}],"scale":100,"value":38.8094220791832},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1802150000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#978"}],"scale":100,"value":38.8094220791832},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1828254000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#979"}],"scale":100,"value":38.889563485161254},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1874582000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#980"}],"scale":100,"value":37.928455517016594},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1682403000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#981"}],"scale":100,"value":30.908171228891057},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1642375000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#982"}],"scale":100,"value":30.125397671055637},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1642375000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#983"}],"scale":100,"value":30.125397671055637},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1683207000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#984"}],"scale":100,"value":29.8217034506154},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1698393000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#985"}],"scale":100,"value":29.154029721036295},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1701924000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#986"}],"scale":100,"value":27.63572286424071},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1572886000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#987"}],"scale":100,"value":23.239319314940815},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1572886000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#988"}],"scale":100,"value":23.239319314940815},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1599246000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#989"}],"scale":100,"value":25.181679366401415},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1620084000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#990"}],"scale":100,"value":29.684016384335628},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1592024000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#991"}],"scale":100,"value":28.96281714346015},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1588255000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#992"}],"scale":100,"value":24.950905238768335},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1588255000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#993"}],"scale":100,"value":24.950905238768335},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1678907000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#994"}],"scale":100,"value":26.29526233436397},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1647463000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#995"}],"scale":100,"value":22.55965687848528},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1911643000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#996"}],"scale":100,"value":29.302960856184967},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1614396000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#997"}],"scale":100,"value":16.450177032153203},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1614396000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#998"}],"scale":100,"value":16.450177032153203},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1670059000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#999"}],"scale":100,"value":16.049552740352286},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1709543000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#1000"}],"scale":100,"value":16.99465880647635},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":12.896541775405556},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":9.397954470279494},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.3219041587161997},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":225419000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":89540000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":105838000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-19720000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":31.028579620681224},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":11.80346486086866},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":8.824066812277403},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.1570280253554275},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":134706000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":83068000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":172201000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-24745000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":32.75189824387521},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":12.607443736222423},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.894222389309455},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.9647626629823642},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-23172000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":93708000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":183339000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-16224000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":28.40819187526156},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":7.546090019534744},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":5.650140262720875},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.9078073737390617},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-197327000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":51925000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":286818000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-68665000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":31.003104218610762},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.24002331225673},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.46351624617916},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.9078073737390617},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-197327000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":318241000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-216385000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-12607000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":31.85594649125231},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.955612061579282},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":8.197811005776511},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":2.395213068460377},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":57793000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":78930000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":22017000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-13030000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":31.11450187551656},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.508037171254795},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.811727806387352},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-34849000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":32.03884165727113},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.484413566139501},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.559872423845365},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.6856996199477448},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-8822000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":282251000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-174560000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-7976000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":31.744179099692982},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":100343000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-11220000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":32.956260275227436},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":11.742887493591795},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":8.06301014545624},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.9329366834303037},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":3796000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":69730000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":176348000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-9744000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":29.733905113624576},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":11.321441282132717},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.871797900032078},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.6856996199477448},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-8822000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":66647000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":292220000},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":233039000},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":2821667000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1002"}],"scale":100,"value":8.258912196230101},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":252347000},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":2900661000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1004"}],"scale":100,"value":8.699637772218125},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":234966000},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":2939136000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1006"}],"scale":100,"value":7.994390188136922},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":2939136000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1007"}],"scale":100,"value":7.994390188136922},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":229791000},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":2863745500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1009"}],"scale":100,"value":8.024141810087523},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":218437000},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":2970797500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1011"}],"scale":100,"value":7.352806779997627},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":226224000},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":3044509000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1013"}],"scale":100,"value":7.430557768099881},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":107911000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":5.127046571072912},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":235514000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":3171158000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":7.426750732697646},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":3171158000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1017"}],"scale":100,"value":7.426750732697646},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":223740000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":3025137000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":7.3960286757260905},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":234707000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":3124739500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":7.511250137811489},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":240757000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":3200460000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":7.52257487986102},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":274892000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":3283642500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":8.371556891470371},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":3283642500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1026"}],"scale":100,"value":8.371556891470371},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":307310000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":3212755500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":9.56530928046034},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":328862000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":3301977500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":9.959546968445423},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":312011000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":3418003000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":9.128458927625282},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":280088000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":3461354000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":8.09186231746305},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":3461354000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1035"}],"scale":100,"value":8.09186231746305},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":261947000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":3336115000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":7.851857624812094},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":249698000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":3425902000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":7.2885330637011805},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":266050000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":3503482500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":7.5938726681237885},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":90519000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":3.7660653460329185},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":270871000},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":3543679000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1044"}],"scale":100,"value":7.643779247499562},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":3543679000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1045"}],"scale":100,"value":7.643779247499562},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":266678000},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":3427116000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1047"}],"scale":100,"value":7.781411542533139},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":252790000},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":3514442500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1049"}],"scale":100,"value":7.192890479784489},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":63602000},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":2202217500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1051"}],"scale":100,"value":2.888088937627641},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":72877000},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":2365031000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1053"}],"scale":100,"value":3.0814395244713495},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":103903000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2408286000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":4.314396213738734},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2408286000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1056"}],"scale":100,"value":4.314396213738734},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":103076000},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":2309180500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1058"}],"scale":100,"value":4.463748069932168},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":95498000},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2336888000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1060"}],"scale":100,"value":4.086545867837911},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":88772000},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2338233500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1062"}],"scale":100,"value":3.796541277849282},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-36986000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2343268000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":-1.5783939353074423},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2343268000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1065"}],"scale":100,"value":-1.5783939353074423},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":-31737000},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":2305274500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1067"}],"scale":100,"value":-1.3767124045314343},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":-15998000},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":2322481000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1069"}],"scale":100,"value":-0.6888323305981835},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":17046000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":4.009333000907889},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":-89332000},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":2313745000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1072"}],"scale":100,"value":-3.860926765914135},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-10594000},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":2320199500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1074"}],"scale":100,"value":-0.45659866748527445},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":2320199500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1075"}],"scale":100,"value":-0.45659866748527445},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":-16157000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":2276009500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":-0.7098828014557935},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":-22396000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":2322060500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":-0.9644882206988148},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":50747000},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":2346216500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1081"}],"scale":100,"value":2.162929124400924},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":58807000},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":2378273000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1083"}],"scale":100,"value":2.4726766018871675},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":2378273000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1084"}],"scale":100,"value":2.4726766018871675},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":64376000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":2341968000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":2.748799300417427},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":68838000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":2405152000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":2.8621060124266573},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":56625000},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":2354451500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1090"}],"scale":100,"value":2.4050187485280543},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":66053000},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":2310308500},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1092"}],"scale":100,"value":2.859055403206974},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":2310308500},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1093"}],"scale":100,"value":2.859055403206974},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":72548000},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":2298206500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1095"}],"scale":100,"value":3.1567224268141265},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":77386000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":2362264000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":3.275925129452085},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":22937000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":1.3060496113225462},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":88768000},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":2317815000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1100"}],"scale":100,"value":3.829813854858995},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":85520000},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":2227193000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1102"}],"scale":100,"value":3.8398109189459557},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":2227193000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1103"}],"scale":100,"value":3.8398109189459557},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":69355000},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":2198803000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1105"}],"scale":100,"value":3.1542161803490356},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":37652000},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":2256128500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1107"}],"scale":100,"value":1.668876573298019},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":48175000},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":2301105500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1109"}],"scale":100,"value":2.093558943733784},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":107962000},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":2241304500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1111"}],"scale":100,"value":4.8169269280456986},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":2241304500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1112"}],"scale":100,"value":4.8169269280456986},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":132891000},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":2224507000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1114"}],"scale":100,"value":5.973952880346072},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":181656000},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2241102500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1116"}],"scale":100,"value":8.10565335588176},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":193775000},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2444715500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1118"}],"scale":100,"value":7.926280174523375},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":150611000},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2318181000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1120"}],"scale":100,"value":6.4969473910794715},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2318181000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1121"}],"scale":100,"value":6.4969473910794715},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":174311000},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2370676500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1123"}],"scale":100,"value":7.352795710422742},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":195300000},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2414387500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1125"}],"scale":100,"value":8.089008081759868},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":37947000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":8.777160462415988},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":211389000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2659553500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":7.948289064310983},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":216726000},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2581131500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1130"}],"scale":100,"value":8.396550117651891},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2581131500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1131"}],"scale":100,"value":8.396550117651891},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":210828000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2551041000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":8.264390889836736},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":194404000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2638135000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":7.3689936261791},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":2241413000},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1136"}],"scale":100,"value":2.9438572900219637},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":71629000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":3.187386973671095},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":65984000},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":2241413000},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1139"}],"scale":100,"value":2.9438572900219637},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":6.731836610123149},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1467865500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#853"},{"ref":"#1140"}],"scale":100,"value":12.54569986146551},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1444661500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#1141"}],"scale":100,"value":14.58348547393282},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1444661500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1142"}],"scale":100,"value":14.58348547393282},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1442517000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"#1143"}],"scale":100,"value":15.1423518752292},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1484156500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"#1144"}],"scale":100,"value":15.701780775814411},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1509400000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"#1145"}],"scale":100,"value":16.71836491321055},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1491751000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"#1146"}],"scale":100,"value":15.751020109924513},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1491751000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1147"}],"scale":100,"value":15.751020109924513},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1519184000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"#1148"}],"scale":100,"value":15.125949193777712},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1559914500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"#1149"}],"scale":100,"value":14.0031392746205},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":1594443000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"#1150"}],"scale":100,"value":14.188277661854329},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":1632521000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1151"}],"scale":100,"value":14.426399415382713},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":1632521000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1152"}],"scale":100,"value":14.426399415382713},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":1671453000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1153"}],"scale":100,"value":13.385958205226231},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":1712885500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1154"}],"scale":100,"value":13.702433700326145},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":11010000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1155"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":2.4513678454458177},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":1754539000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1156"}],"scale":100,"value":13.721952034124064},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":1831570500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1157"}],"scale":100,"value":15.008540484791604},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":1831570500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1158"}],"scale":100,"value":15.008540484791604},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":1887622000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1159"}],"scale":100,"value":16.280272215517723},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":1972266000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1160"}],"scale":100,"value":16.67432283474947},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2058347000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1161"}],"scale":100,"value":15.158328503405889},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2119855000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1162"}],"scale":100,"value":13.212601805312154},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2119855000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1163"}],"scale":100,"value":13.212601805312154},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2101997000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1164"}],"scale":100,"value":12.461816073001057},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2024630500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1165"}],"scale":100,"value":12.333015826838526},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2000927000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1166"}],"scale":100,"value":13.296337147732027},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1996010500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"#1167"}],"scale":100,"value":13.570619994233496},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1996010500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1168"}],"scale":100,"value":13.570619994233496},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1905668500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"#1169"}],"scale":100,"value":13.99393441199243},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1616915500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"#1170"}],"scale":100,"value":15.634088485143472},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-17428000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1171"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-3.8263771488791787},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":1088209000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"#1172"}],"scale":100,"value":5.84464932747294},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":1110029000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"#1173"}],"scale":100,"value":6.565323969013422},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":1136904000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1174"}],"scale":100,"value":9.139118166529451},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":1136904000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1175"}],"scale":100,"value":9.139118166529451},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":1077314500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"#1176"}],"scale":100,"value":9.567865279823115},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":1089411000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"#1177"}],"scale":100,"value":8.76602127204517},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":1112744500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"#1178"}],"scale":100,"value":7.9777523052237065},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-284000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1179"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-0.06422375193350094},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":1087217000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1180"}],"scale":100,"value":-3.4018967694581668},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":1087217000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1181"}],"scale":100,"value":-3.4018967694581668},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":1103955500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"#1182"}],"scale":100,"value":-2.8748441400038316},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":1114945000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"#1183"}],"scale":100,"value":-1.4348689845687455},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":1104910500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"#1184"}],"scale":100,"value":-8.084998739716927},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":1055245500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"#1185"}],"scale":100,"value":-1.0039369985467836},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":1055245500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1186"}],"scale":100,"value":-1.0039369985467836},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1067678000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1187"}],"scale":100,"value":-1.513283967638183},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":1093743500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1188"}],"scale":100,"value":-2.0476464545846444},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1074700000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"#1189"}],"scale":100,"value":4.721968921559505},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1072502500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"#1190"}],"scale":100,"value":5.483157381917525},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1072502500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1191"}],"scale":100,"value":5.483157381917525},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1097141000},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1192"}],"scale":100,"value":5.867614098825948},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":1135751000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1193"}],"scale":100,"value":6.061011612580574},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":1137851000},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"#1194"}],"scale":100,"value":4.976486376511511},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":31245000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1195"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":1.7561766889675923},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":1125174500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"#1196"}],"scale":100,"value":5.870467203087166},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":1125174500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1197"}],"scale":100,"value":5.870467203087166},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":1149250000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"#1198"}],"scale":100,"value":6.312638677398303},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":1183412500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1199"}],"scale":100,"value":6.539224488502529},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":1196994000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"#1200"}],"scale":100,"value":7.415910188355163},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":1177480500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"#1201"}],"scale":100,"value":7.26296528902177},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":1177480500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1202"}],"scale":100,"value":7.26296528902177},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":1188887500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"#1203"}],"scale":100,"value":5.83360494580017},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":1171210500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"#1204"}],"scale":100,"value":3.2147935832200956},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":1181257000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"#1205"}],"scale":100,"value":4.078282710705629},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1199664500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"#1206"}],"scale":100,"value":8.999349401436818},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1199664500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1207"}],"scale":100,"value":8.999349401436818},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1216981500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"#1208"}],"scale":100,"value":10.919722280083962},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1207489500},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"#1209"}],"scale":100,"value":15.044105973592318},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1241202000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"#1210"}],"scale":100,"value":15.611882675019858},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-23941000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1211"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-5.090742847422303},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1270398000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"#1212"}],"scale":100,"value":11.855418538127422},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1270398000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1213"}],"scale":100,"value":11.855418538127422},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1319728000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"#1214"}],"scale":100,"value":13.208100457063878},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1347406500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"#1215"}],"scale":100,"value":14.494512235171792},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1406354500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1216"}],"scale":100,"value":15.030989697121175},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1418983500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"#1217"}],"scale":100,"value":15.273327702541994},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1418983500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1218"}],"scale":100,"value":15.273327702541994},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1435353000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1219"}],"scale":100,"value":14.688233486814742},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1449057500},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1220"}],"scale":100,"value":13.415892744076755},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":1135152000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1221"}],"scale":100,"value":5.8127898290273015},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1137"},{"ref":"equity@2011Q1"}],"scale":100,"value":7.126937473508675},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":1135152000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1138"},{"ref":"#1222"}],"scale":100,"value":5.8127898290273015},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":1114458000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1223"}],"scale":100,"value":12.548072695426834},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"equity@2010Q2"}],"scale":100,"value":9.400576173057507},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"equity@2010Q3"}],"scale":100,"value":7.747997284918371},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":6786000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1224"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":1.5946347332405963},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-5187000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1225"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-1.1416962344053982},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":4292000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1226"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":0.9512875184517045},"revenue@FY2008":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2008-01-01","end":"2008-12-31","value":1293145000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2008-12-31","value":1126218000}},"quality":[]}