{"schemaVersion":2,"ticker":"FRPT","company":{"ticker":"FRPT","name":"Freshpet, Inc.","exchange":"Nasdaq","cik":1611647,"sic":"2040","sicDescription":"Grain Mill Products","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:39.920Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"totalAssets":[null,62617224,112461860,113097574,126451216,133900334,139964858,236126000,434388000,784410000,1125383000,1464421000,1574878000,1777775000],"cash":[1633249,2444754,36259252,8029413,3908177,2184259,7554388,9472000,67247000,72788000,132735000,296871000,268633000,277975000],"currentAssets":[null,11628361,50225182,25393210,19243353,26957968,30958105,54324000,109096000,150325000,261965000,427319000,436998000,435714000],"grossProfit":[20638128,27192941,42218475,54649142,60370883,72415918,89990000,114197000,132910000,162146000,186033000,250872000,395956000,449626000],"revenue":[43519461,63150776,86764112,116186372,129706613,152359487,193237000,245862000,318790000,425489000,595344000,766895000,975177000,1102015000],"costOfRevenue":[22881333,35957835,44545637,61537230,69335730,79943569,103247000,131665000,185880000,263343000,409311000,516023000,579221000,652389000],"operatingIncome":[-14747191,-12380676,-6080316,-3647672,-2214950,-2751250,-4886000,-253000,-1998000,-24663000,-51983000,-30446000,37999000,75672000],"operatingExpenses":[35385319,39573617,48298791,58296814,63055983,75451742,95376000,115650000,135708000,186809000,238016000,281318000,357957000,373954000],"pretaxIncome":[-18623722,-21655630,-37297264,-3653296,-3094919,-4187146,-5284000,-1239000,-3123000,-27532000,-55481000,-31514000,47523000,70773000],"interestExpense":[1637883,3492442,4613731,454567,698119,910492,296000,991000,1212000,2882000,5208000,14097000,12262000,14120000],"netIncome":[-18656498,-21687155,-37339017,-3710812,-3160673,-4262341,-5361000,-1383000,-3188000,-29699000,-59494000,-33614000,46925000,139137000],"dilutedEps":[-2.56,-2.91,-9.63,-0.11,-0.09,-0.12,-0.15,-0.04,-0.08,-0.69,-1.29,-0.7,0.93,2.64],"currentLiabilities":[null,8194201,9069161,9147514,18668685,16692517,18216963,41986000,33121000,58946000,89614000,89222000,98869000,78595000],"totalLiabilities":[null,193675262,9069161,9147514,18668685,16997356,18490383,104861000,40219000,64656000,93814000,510967000,519518000,569116000],"totalDebt":[null,1112312,null,null,null,null,null,108966000,0,0,null,null,null,null],"equity":[-101803622,-131058038,103392699,103950060,107782531,116903000,121474000,131265000,394169000,719754000,1031569000,953454000,1055360000,1208659000],"operatingCashFlow":[-8715925,-11241202,-8026302,6738817,12799863,10270263,18575000,16317000,21193000,647000,-43227000,75940000,154288000,160561000],"capex":[26395114,24643016,17130947,27015112,29952536,13003756,16274000,70633000,134568000,322099000,230071000,239093000,187092000,148184000],"depreciationAndAmortization":[4728005,5945077,6424813,7573535,9887168,12692355,13800000,15600000,20805000,29467000,34332000,58169000,69497000,86399000],"dilutedShares":[10413467,10415014,13632042,33497940,33674416,34487239,35329170,null,39758000,42931000,46191000,48163000,50255000,56037000],"sharesOutstanding":[null,10421419,33468342,33536940,33961650,35132548,35542426,36148264,40718000,43435000,48037000,48263000,48702000,48970000],"totalCosts":[58266652,75531452,92844428,119834044,131921563,155110737,198123000,246115000,320788000,450152000,647327000,797341000,937178000,1026343000],"ebitda":[-12257834,-12218111,-26258720,4374806,7490368,9415701,8812000,15352000,18894000,4817000,-15941000,40752000,129282000,171292000],"netMargin":[-42.869322301579054,-34.34186620287928,-43.035093818513346,-3.1938444553548844,-2.436786318674438,-2.7975553632574255,-2.7743134078877234,-0.5625106767210875,-1.0000313686125664,-6.979968929866577,-9.99321400736381,-4.383129372339107,4.811946959372504,12.625690212928136],"ebit":[-16985839,-18163188,-32683533,-3198729,-2396800,-3276654,-4988000,-248000,-1911000,-24650000,-50273000,-17417000,59785000,84893000],"capexOutflow":[-26395114,-24643016,-17130947,-27015112,-29952536,-13003756,-16274000,-70633000,-134568000,-322099000,-230071000,-239093000,-187092000,-148184000],"currentRatio":[null,1.4190963829176269,5.5380185664363,2.7759684215842686,1.0307824573610835,1.6149732242297552,1.6994108732613664,1.2938598580479208,3.2938619003049423,2.5502154514301223,2.9232597585198743,4.78939050906727,4.419969859106494,5.543787772759082],"grossMargin":[47.42275645371619,43.0603433915048,48.65891441383046,47.03575906475503,46.54418275496871,47.52964152471845,46.569756309609446,46.44760068656401,41.6920229618244,38.10815320725095,31.247984358622915,32.71269208952986,40.603500697822035,40.80035208232193],"operatingMargin":[-33.88642841877109,-19.604946738896764,-7.007869797595577,-3.139500732495546,-1.7076615823743697,-1.8057621840115543,-2.5285012704606262,-0.1029032546713197,-0.6267448790739986,-5.796389565887719,-8.731590475422612,-3.970035011311848,3.8966259458539323,6.866694192002831],"freeCashFlow":[-35111039,-35884218,-25157249,-20276295,-17152673,-2733493,2301000,-54316000,-113375000,-321452000,-273298000,-163153000,-32804000,12377000],"netDebt":[null,-1332442,null,null,null,null,null,99494000,-67247000,-72788000,null,null,null,null],"fcfMargin":[-80.6789380962232,-56.82308321911991,-28.994993920988897,-17.45152607054466,-13.224208545172637,-1.7941075110078313,1.1907657436205281,-22.092067908013437,-35.5641644970043,-75.54883910042328,-45.90589642290844,-21.274489988851148,-3.3639021428930342,1.1231244583785156],"debtToCapital":[null,null,null,null,null,null,null,45.35884211446483,0,0,null,null,null,null],"returnOnAssets":[null,-34.634488108255965,-42.653886628742015,-3.2903185951424225,-2.638855324629275,-3.2742966193210683,-3.915064898061233,-0.7354605785179708,-0.9509122852020987,-4.873490110748459,-6.230413453185764,-2.595872120052328,3.087883094095053,8.300113372901997],"revenueGrowth":[null,45.10927881206985,37.39199657657413,33.91063346559693,11.636684033821098,17.464702435796386,26.829647306439153,27.233397330738928,29.662168208181818,33.46999592208037,39.919950927050984,28.815441156709397,27.159128694280188,13.006664431175064],"returnOnEquity":[20.941962067694824,18.626642960459872,269.9335583778677,-3.5793986902624364,-2.9855328223891617,-3.794050271977682,-4.497917164827143,-1.0944096478976335,-1.2134730527525817,-5.3323254838978995,-6.794177887231538,-3.386761765480803,4.671910888713439,12.291151266840075]}},"quarterly":{"keys":["2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"totalAssets":[null,null,null,null,null,null,null,62617224,null,null,75256906,112461860,112994528,112877819,111956372,113097574,114280674,122462290,124603168,126451216,126804399,128739982,132127085,133900334,135226296,133380492,135797695,139964858,159738069,181182998,206299439,236126000,431966689,411860310,425942496,434388000,773972000,783430000,758327000,784410000,853460000,1173514000,1165497000,1125383000,1400017000,1410371000,1444333000,1464421000,1480590000,1506331000,1531698000,1574878000,1559024000,1647494000,1745542000,1777775000,1839179000,1812415000],"cash":[null,null,null,1633249,null,null,1588705,2444754,2203035,1923823,1758202,36259252,24918508,16046925,15250752,8029413,266129,1719089,3496313,3908177,2023788,675184,2069344,2184259,3039341,1134285,2850063,7554388,3761283,4752836,7205735,9472000,149486159,107727885,84184714,67247000,340967000,280323000,170836000,72788000,29730000,307345000,240310000,132735000,337143000,244048000,338107000,296871000,257894000,251699000,274594000,268633000,243732000,243684000,274591000,277975000,381381000,350809000],"currentAssets":[null,null,null,null,null,null,null,11628361,null,null,14678761,50225182,47097648,38344571,33126891,25393210,16787611,18602060,19266501,19243353,19119894,21258216,24625549,26957968,26662305,24741314,27104384,30958105,33118406,39272270,52423479,54324000,219506043,172620970,137481893,109096000,396042000,344617000,237790000,150325000,142965000,454721000,383479000,261965000,513144000,487140000,462390000,427319000,406958000,405220000,421294000,436998000,405392000,409177000,423551000,435714000,541792000,517066000],"grossProfit":[null,null,null,null,null,null,7277373,6418181,9293125,10072845,10873987,11978518,13253019,13660164,14046546,13689414,14887887,14911804,15350877,15220315,15803277,18169837,19502729,18940075,20128018,22877892,23615953,23368136,25914981,27326581,30705640,30249798,31790000,33933000,36654000,30533000,36315000,43091000,41525000,41215000,44753000,51080000,44545000,45709000,50760000,59244000,66293000,74575000,88158000,93952000,102247000,111599000,103788000,108190000,114192000,123456000,120674000,128694000],"revenue":[9382537,10536726,11226549,12373649,13885185,14846366,16698903,17720322,19350197,20386038,22519672,24508205,27054674,28359404,30570506,30201788,30528837,32099518,33767826,33310430,33677571,38728364,40125006,39828546,43170000,47625000,50800000,51643000,54792000,60052000,65266000,65752000,70098000,79980000,84190000,84522000,93414000,108616000,107590000,115869000,132171000,146007000,151333000,165833000,167522000,183331000,200621000,215421000,223849000,235253000,253367000,262708000,263249000,264689000,288848000,285229000,297644000,305587000],"costOfRevenue":[null,null,null,null,null,null,9421530,11302141,10057072,10313193,11645685,12529687,13801655,14699240,16523960,16512375,16565813,18090405,19185274,18841142,17874295,20558527,20622277,20888470,23041583,24747064,27183648,28274706,28877221,32725598,34560261,35501920,38308000,46047000,47535000,53989000,57099000,65525000,66065000,74654000,87419000,94927000,106788000,120124000,116762000,124087000,134328000,140846000,135691000,141301000,151120000,151109000,159461000,156499000,174656000,161773000,176970000,176893000],"operatingIncome":[-4104712,-3517450,-4671886,-2453143,-3147240,-3205977,-4182320,-1845139,-2301404,3328420,-1338419,550551,-2424578,-2078083,-2013698,2868688,-1599195,-2974942,808196,1550989,-2740471,-1827121,199024,1617318,-3410000,-3410000,44000,1890000,-3317000,-5346000,3535000,4876000,-2886000,231000,3760000,-3103000,-9718000,-6466000,-840000,-7639000,-15878000,-18135000,-15904000,-2066000,-21511000,-16752000,-7078000,14895000,8463000,-1750000,11909000,19376000,-11497000,17804000,24901000,44463000,4331000,21709000],"operatingExpenses":[null,null,null,null,null,null,11459693,8263321,11594529,13401264,12212406,11090591,15677598,15738247,16060244,10820725,16487082,17886746,14542680,13669324,18543748,19996958,19303705,17322757,23537944,26287523,23572314,21478219,29232250,32672284,27171138,25374328,34676000,33702000,32895000,33635000,46033000,49557000,42365000,48854000,60631000,69215000,60449000,47775000,72271000,75996000,73371000,59680000,79695000,95702000,90338000,92223000,115285000,90386000,89291000,78993000,116343000,106985000],"pretaxIncome":[null,null,null,null,null,null,-6487761,-5211334,-5134224,-6258800,-9475241,-16428997,-2572074,-2213650,-1660350,2792778,-1756802,-3228002,635731,1254155,-2858771,-2631408,-224794,1527827,-3501905,-3481487,-78134,1777526,-3402750,-5642100,3086413,4719437,-3569000,175000,3569000,-3298000,-10624000,-7122000,-1515000,-8271000,-16191000,-19828000,-17465000,-1996000,-23736000,-15972000,-7096000,15290000,18656000,-1640000,11949000,18558000,-12563000,16254000,23705000,43377000,65641000,25595000],"interestExpense":[null,null,null,null,null,null,978820,974049,953975,1078935,1211895,1368926,37538,110679,113820,192529,116738,159292,214067,208022,175977,189701,465253,79560,69002,97923,94381,34693,102776,275649,310465,302110,704000,80000,216000,213000,901000,654000,677000,650000,571000,1672000,1817000,1148000,3171000,3329000,4148000,3449000,3060000,2751000,2923000,3528000,3459000,3749000,3552000,3359000,3586000,3483000],"netIncome":[-4388417,-4178740,-6017866,-4071475,-4719104,-5253194,-6495643,-5219214,-5142223,-6266803,-9483241,-16446750,-2587074,-2228650,-1675350,2780262,-1771802,-3243002,620730,1233400,-2879525,-2652162,-245548,1514895,-3521000,-3501000,-97000,1757000,-3422000,-5661000,3067000,4633000,-3590000,153000,3547000,-3298000,-10888000,-7475000,-2070000,-9266000,-17542000,-20586000,-18449000,-2917000,-24786000,-16952000,-7166000,15290000,18602000,-1694000,11895000,18122000,-12697000,16356000,101663000,33815000,48508000,19488000],"dilutedEps":[-0.61,-0.59,-0.77,-0.59,-0.65,-0.71,-0.83,-0.72,-0.53,-0.77,-1.19,-4.35,-0.08,-0.07,-0.05,0.08,-0.05,-0.1,0.02,0.04,-0.09,-0.08,-0.01,0.04,-0.1,-0.1,0,0.05,-0.1,-0.16,0.08,0.12,-0.1,0,0.09,-0.08,-0.26,-0.17,-0.05,-0.20945739827657703,-0.4,-0.45,-0.39,-0.06463026449749631,-0.52,-0.35,-0.15,0.31835967110577224,0.37,-0.03,0.24,0.35947392434190956,-0.26,0.33,1.86,0.6400655095683133,0.91,0.39],"currentLiabilities":[null,null,null,null,null,null,null,8194201,null,null,14282241,9069161,9465077,10338427,9189545,9147514,11072759,20590801,19575362,18668685,20418015,20785560,20391972,16692517,20200845,20073661,18711406,18216963,30538635,26088251,38416812,41986000,42102228,19412451,23970236,33121000,45823000,57202000,28743000,58946000,96444000,70839000,130972000,89614000,55739000,77442000,83773000,89222000,81946000,90000000,89242000,98869000,82574000,84981000,76748000,78595000,87649000,85519000],"totalLiabilities":[null,null,null,null,null,null,null,193675262,null,null,236223137,9069161,10286123,10338427,9189545,9147514,11072759,20590801,19575362,18668685,20418015,20785560,20628850,16997356,20498580,20363506,18993002,18490383,39216527,63590544,82525471,104861000,50171388,27269283,31453296,40219000,52576000,63619000,34809000,64656000,145406000,140846000,135560000,93814000,451110000,472587000,505777000,510967000,502746000,510527000,510251000,519518000,509535000,575840000,567137000,569116000,577116000,574719000],"totalDebt":[null,null,null,null,null,null,null,1112312,null,null,1153850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56982000,70795988,108966000,null,0,0,0,null,null,null,0,48311000,75485000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"equity":[null,null,null,-101803622,null,null,null,-131058038,null,null,-160966231,103392699,102708405,102539392,102766827,103950060,103207915,101871489,105027806,107782531,106386384,107954422,111498235,116903000,114727717,113016986,116804693,121474000,120521542,117592454,123773968,131265000,381795000,384591000,394489000,394169000,721396000,719811000,723518000,719754000,708054000,1032668000,1029937000,1031569000,948907000,937784000,938556000,953454000,977844000,995804000,1021447000,1055360000,1049489000,1071654000,1178405000,1208659000,1262063000,1237696000],"operatingCashFlow":[null,null,null,null,null,null,null,-2545857,-217659,-4227282,960774,-4542135,1108028,951436,2910104,1769249,2015191,1429082,3875142,5480448,2077053,-2184815,5237195,5140830,-226079,3365833,5391993,10043253,-4457076,-5378459,13322134,12830401,-2501000,-2617000,18181000,8130000,-5485000,8420000,-6270000,3982000,-34785000,-27617000,8722000,10453000,-13740000,13509000,null,36972000,5406000,42413000,56100000,50369000,4807000,33886000,66762000,55106000,40329000,44425000],"capex":[null,null,null,null,null,null,null,2613131,4756757,5604356,3054299,3715535,4964527,5070805,7530180,9449600,13045117,8203308,4835156,3868955,3270498,3898802,3666232,2168224,4972701,3960090,3748809,3592400,10453923,12434830,17849593,29894654,34238000,39013000,26673000,34644000,49334000,68258000,103243000,101264000,55888000,38984000,72565000,62634000,58039000,44468000,59135000,77451000,46473000,48322000,34033000,58264000,26491000,33441000,35202000,53050000,27599000,29725000],"depreciationAndAmortization":[null,null,null,null,null,null,null,2654856,1588005,1536091,1620761,1679956,1754905,1869377,1918749,2030504,2071272,2166405,2720436,2929055,3049127,3146492,3215554,3281182,3334348,3461032,3622894,3649726,3720091,3923361,4063970,4214578,4373000,5366000,4970000,6096000,6585,7281000,7389000,7896000,7947000,7832000,8485,10133000,11351000,14346000,16399000,13030000,15806000,17311000,18820000,17561000,20918000,19852000,23638000,21990000,23940000,23919000],"dilutedShares":[null,null,null,null,null,null,10413467,10419655,14035660,14035660,10421419,23263911,33469749,33484997,33509303,33527277,33537280,33554395,34171036,33887059,33563133,34287006,34666180,35000473,35137502,35241198,35396550,35538585,35668323,35930350,37289478,null,37444000,41510000,41700000,37613000,41627000,null,43373000,43402000,43437000,45636000,47856000,48129000,48047000,48132000,48194000,48283000,50049000,48461000,50282000,50411000,48733000,50198000,55875000,56175000,56060000,55811000],"sharesOutstanding":[null,null,null,null,null,null,null,10421419,null,null,10421419,33468342,33470732,33505104,33512774,33536940,33538485,33573804,33839791,33961650,34040832,34513231,34835698,35132548,35139244,35303351,35510161,35542426,35852153,36075776,36086493,36148264,40257242,40466056,40630878,40718000,43228000,43359000,43390000,43435000,43471000,47820000,47824000,48037000,48109000,48185000,48226000,48263000,48435000,48479000,48537000,48702000,48774000,48778000,48793000,48970000,49141000,48625000],"totalCosts":[13487249,14054176,15898435,14826792,17032425,18052343,20881223,19565461,21651601,17057618,23858091,23957654,29479252,30437487,32584204,27333100,32128032,35074460,32959630,31759441,36418042,40555485,39925982,38211227,46579527,51034587,50755962,49752925,58109471,65397882,61731399,60876248,72984000,79749000,80430000,87624000,103132000,115082000,108430000,123508000,148050000,164142000,167237000,167899000,189033000,200083000,207699000,200526000,215386000,237003000,241458000,243332000,274746000,246885000,263947000,240766000,293313000,283878000],"ebitda":[null,null,null,null,null,null,null,-1582429,-2592244,-3643774,-6642585,-13380115,-779631,-233594,372219,5015811,431208,-902305,3570234,4391232,366333,704785,3456013,4888569,-98555,77468,3639141,5461945,420117,-1443090,7460848,9236125,1508000,5621000,8755000,3011000,-9716415,813000,6551000,275000,-7673000,-10324000,-15639515,9285000,-9214000,1703000,13451000,31769000,37522000,18422000,33692000,39647000,11814000,39855000,50895000,68726000,93167000,52997000],"netMargin":[-46.77217899593681,-39.65880862803113,-53.60388129958725,-32.90440031069251,-33.98661234978144,-35.38370265154449,-38.898621065108294,-29.45326839997603,-26.574525313618253,-30.740661819623803,-42.11091973275632,-67.1071177999368,-9.56239206578501,-7.8585925148497475,-5.48028220403025,9.205620541406356,-5.8036996299597,-10.102961670639415,1.8382290882451242,3.70274415550925,-8.550275196509867,-6.848112664919179,-0.6119575408910842,3.8035408071386794,-8.156126940004633,-7.3511811023622045,-0.19094488188976377,3.402203590031563,-6.245437290115345,-9.426830080596817,4.699230839947292,7.046173500425843,-5.121401466518303,0.19129782445611404,4.213089440551134,-3.901942689477296,-11.655640482154709,-6.882043161228549,-1.9239706292406358,-7.99696208649423,-13.272200407048446,-14.099324005013457,-12.190996015409725,-1.75899851054977,-14.795668628598035,-9.246663139349046,-3.5719092218661057,7.0977295621132575,8.310066160670809,-0.7200758332518608,4.694770826508583,6.898153082509858,-4.823190211548762,6.1793274371054325,35.19602005206891,11.855386373755824,16.297321632554326,6.377234633672243],"ebit":[null,null,null,null,null,null,-5508941,-4237285,-4180249,-5179865,-8263346,-15060071,-2534536,-2102971,-1546530,2985307,-1640064,-3068710,849798,1462177,-2682794,-2441707,240459,1607387,-3432903,-3383564,16247,1812219,-3299974,-5366451,3396878,5021547,-2865000,255000,3785000,-3085000,-9723000,-6468000,-838000,-7621000,-15620000,-18156000,-15648000,-848000,-20565000,-12643000,-2948000,18739000,21716000,1111000,14872000,22086000,-9104000,20003000,27257000,46736000,69227000,29078000],"capexOutflow":[null,null,null,null,null,null,null,-2613131,-4756757,-5604356,-3054299,-3715535,-4964527,-5070805,-7530180,-9449600,-13045117,-8203308,-4835156,-3868955,-3270498,-3898802,-3666232,-2168224,-4972701,-3960090,-3748809,-3592400,-10453923,-12434830,-17849593,-29894654,-34238000,-39013000,-26673000,-34644000,-49334000,-68258000,-103243000,-101264000,-55888000,-38984000,-72565000,-62634000,-58039000,-44468000,-59135000,-77451000,-46473000,-48322000,-34033000,-58264000,-26491000,-33441000,-35202000,-53050000,-27599000,-29725000],"currentRatio":[null,null,null,null,null,null,null,1.4190963829176269,null,null,1.027763150054673,5.5380185664363,4.975939234303112,3.7089366689922945,3.6048456153161013,2.7759684215842686,1.5161181598913152,0.9034160448639176,0.9842219520640283,1.0307824573610835,0.9364227619580062,1.022739632706552,1.207609984948979,1.6149732242297552,1.3198608771068736,1.2325262442162395,1.4485487621828097,1.6994108732613664,1.0844756486332805,1.5053623180795064,1.3645973278573975,1.2938598580479208,5.213644346802739,8.892281041688141,5.73552521552145,3.2938619003049423,8.64286493682212,6.024562078249012,8.272970810284242,2.5502154514301223,1.4823628219484883,6.419077062070328,2.9279464312982926,2.9232597585198743,9.206193150217981,6.290385062369257,5.519558807730414,4.78939050906727,4.966172845532424,4.5024444444444445,4.720804105690146,4.419969859106494,4.909438806403953,4.814923335804474,5.51872361494762,5.543787772759082,6.181382559983571,6.046211952899355],"grossMargin":[null,null,null,null,null,null,43.57994653900319,36.219324908429996,48.025996841272466,49.410508309657814,48.286613588332905,48.8755418848504,48.98606059714488,48.16802214884346,45.94803239436076,45.32650186141297,48.76663660656316,46.45491561586688,45.460069001777015,45.6923402069562,46.92522806944717,46.91609746283112,48.60492481920127,47.55402067652683,46.62501274032893,48.037568503937,46.488096456692915,45.249377456770524,47.297015987735435,45.504864117764605,47.04691569883247,46.00589791945492,45.350794601843134,42.42685671417855,43.537237201567876,36.12432266155557,38.87532917978033,39.67279222214039,38.595594386095364,35.570342369399924,33.859923886480395,34.98462402487552,29.435086861424804,27.56327148396278,30.300497845059155,32.3153203768048,33.04389869455341,34.618259129797,39.382798225589575,39.936578917165775,40.35529488844246,42.48024422552796,39.425790791228074,40.87438465519912,39.533595524289595,43.283116373159814,40.543064869441345,42.11370248079925],"operatingMargin":[-43.74842326760875,-33.38276045139638,-41.61462262356847,-19.82554216625993,-22.666172614912945,-21.594355143878307,-25.045477538255057,-10.412559094580786,-11.893439637849681,16.326958676325436,-5.943332567188367,2.246394625799809,-8.961771263627128,-7.327668099089811,-6.587061398329489,9.498404531546278,-5.238309602164013,-9.267871249655524,2.393390679044603,4.656166251831634,-8.13737724730801,-4.71778513546299,0.49600989467764817,4.060700583948005,-7.899003937919852,-7.16010498687664,0.08661417322834646,3.659740913579769,-6.053803474959849,-8.902284686604943,5.41629638709282,7.415744007786835,-4.117093212359839,0.2888222055513878,4.466088609098468,-3.671233524999409,-10.403151561864389,-5.953082418796494,-0.7807417046193884,-6.5927901336854555,-12.013225291478463,-12.420637366701596,-10.509274249502752,-1.245831649912864,-12.840701519800385,-9.137570841810714,-3.5280454189740857,6.914367680031194,3.780673579064459,-0.7438799930287817,4.70029640797736,7.375489136227293,-4.367348024114052,6.726384549414596,8.620797097435329,15.588527113301943,1.4550940049186276,7.104032566830395],"freeCashFlow":[null,null,null,null,null,null,null,-5158988,-4974416,-9831638,-2093525,-8257670,-3856499,-4119369,-4620076,-7680351,-11029926,-6774226,-960014,1611493,-1193445,-6083617,1570963,2972606,-5198780,-594257,1643184,6450853,-14910999,-17813289,-4527459,-17064253,-36739000,-41630000,-8492000,-26514000,-54819000,-59838000,-109513000,-97282000,-90673000,-66601000,-63843000,-52181000,-71779000,-30959000,null,-40479000,-41067000,-5909000,22067000,-7895000,-21684000,445000,31560000,2056000,12730000,14700000],"netDebt":[null,null,null,null,null,null,null,-1332442,null,null,-604352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52229164,63590253,99494000,null,-107727885,-84184714,-67247000,null,null,null,-72788000,18581000,-231860000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,null,null,null,null,null,null,-29.11339872943618,-25.707314504343287,-48.227311260775636,-9.296427585623805,-33.69349162861989,-14.25446486621868,-14.52558382397599,-15.112854200058056,-25.43012022996784,-36.129532218996744,-21.103824674252117,-2.8429843247830053,4.837803054478732,-3.5437383533390814,-15.708427549379572,3.9151720002235018,7.463506199799511,-12.042575862867732,-1.2477837270341208,3.2346141732283464,12.491243730999361,-27.213825010950504,-29.663106973955905,-6.936933472252014,-25.952447073853268,-52.410910439670175,-52.050512628157044,-10.086708635229838,-31.36934762547029,-58.68392318067956,-55.09133092730353,-101.78734083093224,-83.9586084284839,-68.60279486422891,-45.61493627017883,-42.187097328408214,-31.46599289646813,-42.84750659614856,-16.88694219744615,null,-18.790647151391926,-18.34584921085196,-2.511763930746898,8.709500447966784,-3.0052377544650333,-8.237068326945211,0.16812183354805071,10.92616185675511,0.7208243201077029,4.276921422907903,4.810414055571735],"debtToCapital":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.64051451651683,36.385878609131204,45.35884211446483,null,0,0,0,null,null,null,0,6.387260119122382,6.81178501524609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"returnOnAssets":[null,null,null,null,null,null,null,-34.634488108255965,null,null,-34.69645828915688,-42.653886628742015,-30.78367476343633,-27.238048424730817,-24.50448413172916,-3.2903185951424225,-2.548047454820874,-3.3227587227810793,-1.3644023825883327,-2.6388561595322604,-3.5409882054373396,-2.9279647598091785,-3.5397737094895474,-3.2742958511289832,-3.742931720270406,-4.389319851451208,-4.183342055930773,-3.915795184369396,-3.5685666639765112,-4.719555978985356,-2.4899360893213447,-0.7354605785179708,-0.5242479392061944,1.437669034451022,1.500375010714846,-0.9509122852020987,-1.739060218508339,-3.030895481784672,-4.007702652167273,-4.873490110748459,-4.467529211665987,-5.055228969250014,-6.8450128494082625,-6.230413453185764,-5.923113481965869,-4.88442790604071,-3.9712165160182846,-2.595872120052328,0.6786069741551,1.7164592063227575,2.9632083805578637,3.087883094095053,1.0281568646545254,2.1355655434274254,7.533412261537147,8.300113372901997,11.791055449012317,11.761812232633865],"revenueGrowth":[null,null,null,null,47.98966420276307,40.90113000945455,48.74475673690999,43.210155710736586,39.358582546793585,37.31331963660334,34.857193912677985,38.30564139861568,39.81601324265587,39.111896092806255,35.750227623208715,23.23133415931522,12.841267279731404,13.1882672851658,10.458838986832596,10.292907161655451,10.31396643114837,20.650920677375908,18.82614533728053,19.56779303059133,28.18620440292443,22.97188696119463,26.60434243922605,29.66328220969954,26.921473245309247,26.093438320209984,28.476377952755904,27.32025637550104,27.934734997809898,33.18457336974623,28.995188919192238,28.546660177637186,33.26200462210049,35.80395098774694,27.794274854495793,37.0873855327607,41.48949836212987,34.42494660086912,40.65712426805466,43.12111090973427,26.746411845261054,25.563157930784143,32.56923473399722,29.902371663058624,33.623643461754284,28.321451363926453,26.291365310710233,21.950970425353145,17.601150775746156,12.512486557025838,14.003796863837836,8.57263577812628,13.065576697347382,15.45134100774872],"returnOnEquity":[null,null,null,20.941962067694824,null,null,null,18.626642960459872,null,null,16.22171360898672,269.9335583778677,-33.86662269752899,-29.984296181510416,78.82494466781826,-3.5793986902624364,-2.812346296786967,-3.825522380092868,-1.5532759212313245,-2.9855337669768565,-4.073008684267696,-3.5053411492158375,-4.197033279706066,-3.794049381844708,-4.435551579770121,-5.206694433516937,-4.90935884974721,-4.498756171946119,-4.474403041584075,-6.437724318657553,-3.540629898177046,-1.0944096478976335,-0.6175388904472909,1.6977859250615612,1.830344937938919,-1.2134730527525817,-1.90103073719782,-3.2803272721346035,-4.245232811601358,-5.3323254838978995,-5.086291930462766,-5.645031980411748,-7.510087227787425,-6.794177887231538,-8.05547022531007,-6.405027881927598,-5.265042852578089,-3.386761765480803,1.0145576672854977,2.5891761843784713,4.4992788276344475,4.671910888713439,1.5415326441191457,3.2577203503045773,11.222936815749424,12.291151266840075,17.33398167118888,17.621755039296772]}},"filings":[{"accn":"0001564590-17-016505","filed":"2017-08-08","form":"10-Q"},{"accn":"0001564590-16-018298","filed":"2016-05-06","form":"10-Q"},{"accn":"0001564590-16-023277","filed":"2016-08-08","form":"10-Q"},{"accn":"0001564590-16-027640","filed":"2016-11-04","form":"10-Q"},{"accn":"0001564590-18-004715","filed":"2018-03-07","form":"10-K"},{"accn":"0001564590-17-009445","filed":"2017-05-08","form":"10-Q"},{"accn":"0001564590-17-022336","filed":"2017-11-07","form":"10-Q"},{"accn":"0001564590-18-011796","filed":"2018-05-08","form":"10-Q"},{"accn":"0001564590-19-005508","filed":"2019-02-28","form":"10-K"},{"accn":"0001564590-18-020472","filed":"2018-08-08","form":"10-Q"},{"accn":"0001564590-18-027452","filed":"2018-11-06","form":"10-Q"},{"accn":"0001564590-20-006185","filed":"2020-02-25","form":"10-K"},{"accn":"0001564590-19-016493","filed":"2019-05-07","form":"10-Q"},{"accn":"0001564590-19-029332","filed":"2019-08-06","form":"10-Q"},{"accn":"0001564590-19-040361","filed":"2019-11-05","form":"10-Q"},{"accn":"0001437749-21-003615","filed":"2021-02-22","form":"10-K"},{"accn":"0001564590-20-021307","filed":"2020-05-05","form":"10-Q"},{"accn":"0001437749-20-016504","filed":"2020-08-04","form":"10-Q"},{"accn":"0001437749-20-022389","filed":"2020-11-03","form":"10-Q"},{"accn":"0001437749-22-004871","filed":"2022-03-01","form":"10-K"},{"accn":"0001437749-21-010772","filed":"2021-05-04","form":"10-Q"},{"accn":"0001437749-21-018320","filed":"2021-08-03","form":"10-Q"},{"accn":"0001437749-21-025925","filed":"2021-11-09","form":"10-Q"},{"accn":"0001437749-23-004928","filed":"2023-02-28","form":"10-K"},{"accn":"0001437749-22-010571","filed":"2022-05-03","form":"10-Q"},{"accn":"0001437749-22-019599","filed":"2022-08-09","form":"10-Q"},{"accn":"0001437749-22-026352","filed":"2022-11-08","form":"10-Q"},{"accn":"0001437749-24-005542","filed":"2024-02-26","form":"10-K"},{"accn":"0001437749-23-013012","filed":"2023-05-08","form":"10-Q"},{"accn":"0001437749-23-022342","filed":"2023-08-07","form":"10-Q"},{"accn":"0001437749-23-030394","filed":"2023-11-06","form":"10-Q"},{"accn":"0001611647-25-000007","filed":"2025-02-20","form":"10-K"},{"accn":"0001437749-24-014824","filed":"2024-05-06","form":"10-Q"},{"accn":"0001611647-24-000011","filed":"2024-08-05","form":"10-Q"},{"accn":"0001611647-24-000019","filed":"2024-11-04","form":"10-Q"},{"accn":"0001611647-26-000006","filed":"2026-02-23","form":"10-K"},{"accn":"0001611647-25-000013","filed":"2025-05-05","form":"10-Q"},{"accn":"0001611647-25-000021","filed":"2025-08-04","form":"10-Q"},{"accn":"0001611647-25-000030","filed":"2025-11-03","form":"10-Q"},{"accn":"0001611647-26-000018","filed":"2026-08-05","form":"10-Q"},{"accn":"0001611647-26-000012","filed":"2026-05-06","form":"10-Q"},{"accn":"0001564590-15-002285","filed":"2015-03-31","form":"10-K"},{"accn":"0001564590-14-006154","filed":"2014-12-10","form":"10-Q"},{"accn":"0001564590-16-014697","filed":"2016-03-14","form":"10-K"},{"accn":"0001564590-15-003947","filed":"2015-05-11","form":"10-Q"},{"accn":"0001564590-15-007242","filed":"2015-08-13","form":"10-Q"},{"accn":"0001564590-15-010613","filed":"2015-11-12","form":"10-Q"},{"accn":"0001564590-17-004284","filed":"2017-03-14","form":"10-K"}],"provenance":{"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-06-30","value":128739982},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2015-03-31","value":24918508},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2015-06-30","value":16046925},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2015-09-30","value":15250752},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2015-12-31","value":8029413},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2015-12-31","value":8029413},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2016-03-31","value":266129},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-06-30","value":1719089},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2016-09-30","value":3496313},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2016-12-31","value":3908177},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2016-12-31","value":3908177},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2017-03-31","value":2023788},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-06-30","value":675184},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2017-09-30","value":2069344},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":2184259},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2017-12-31","value":2184259},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2018-03-31","value":3039341},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2018-06-30","value":1134285},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2018-09-30","value":2850063},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":7554388},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2018-12-31","value":7554388},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2019-03-31","value":3761283},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2019-06-30","value":4752836},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2019-09-30","value":7205735},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2019-12-31","value":9472000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2019-12-31","value":9472000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2020-03-31","value":149486159},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2020-06-30","value":107727885},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2020-09-30","value":84184714},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":67247000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2020-12-31","value":67247000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2021-03-31","value":340967000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2021-06-30","value":280323000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2021-09-30","value":170836000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":72788000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2021-12-31","value":72788000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2022-03-31","value":29730000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2022-06-30","value":307345000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2022-09-30","value":240310000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":132735000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2022-12-31","value":132735000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2023-03-31","value":337143000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2023-06-30","value":244048000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2023-09-30","value":338107000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2023-12-31","value":296871000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2023-12-31","value":296871000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2024-03-31","value":257894000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2024-06-30","value":251699000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2024-09-30","value":274594000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2024-12-31","value":268633000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2024-12-31","value":268633000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2025-03-31","value":243732000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2025-06-30","value":243684000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2025-09-30","value":274591000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2025-12-31","value":277975000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2025-12-31","value":277975000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2026-03-31","value":381381000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2026-06-30","value":350809000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-12-31","value":11628361},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2013-12-31","value":11628361},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":14678761},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":50225182},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":50225182},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-03-31","value":47097648},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-06-30","value":38344571},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2015-09-30","value":33126891},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-12-31","value":25393210},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2015-12-31","value":25393210},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2016-03-31","value":16787611},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2016-06-30","value":18602060},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2016-09-30","value":19266501},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":19243353},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":19243353},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2017-03-31","value":19119894},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-06-30","value":21258216},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2017-09-30","value":24625549},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":26957968},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":26957968},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2018-03-31","value":26662305},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2018-06-30","value":24741314},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2018-09-30","value":27104384},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":30958105},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":30958105},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2019-03-31","value":33118406},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2019-06-30","value":39272270},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2019-09-30","value":52423479},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2019-12-31","value":54324000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2019-12-31","value":54324000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2020-03-31","value":219506043},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2020-06-30","value":172620970},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2020-09-30","value":137481893},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2020-12-31","value":109096000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2020-12-31","value":109096000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2021-03-31","value":396042000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2021-06-30","value":344617000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2021-09-30","value":237790000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":150325000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":150325000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2022-03-31","value":142965000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2022-06-30","value":454721000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2022-09-30","value":383479000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":261965000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":261965000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2023-03-31","value":513144000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2023-06-30","value":487140000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2023-09-30","value":462390000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":427319000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":427319000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2024-03-31","value":406958000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2024-06-30","value":405220000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2024-09-30","value":421294000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":436998000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":436998000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":405392000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":409177000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2025-09-30","value":423551000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":435714000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":435714000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2026-03-31","value":541792000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2026-06-30","value":517066000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-12-31","value":113097574},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2015-12-31","value":113097574},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2016-03-31","value":114280674},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-12-31","value":62617224},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2013-12-31","value":62617224},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-09-30","value":75256906},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-12-31","value":112461860},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2014-12-31","value":112461860},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-03-31","value":112994528},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-06-30","value":112877819},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2015-09-30","value":111956372},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2016-06-30","value":122462290},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2016-09-30","value":124603168},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2016-12-31","value":126451216},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2016-12-31","value":126451216},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2017-03-31","value":126804399},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":31790000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2014-09-30","value":1758202},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":24508205},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":86764112},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":27054674},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":39828546},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":39828546},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":30528837},"revenue@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":30528837},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32099518},"revenue@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":32099518},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33767826},"revenue@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":33767826},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":33310430},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":33310430},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":129706613},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":129706613},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33677571},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":33677571},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":38728364},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":38728364},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":40125006},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":40125006},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":28359404},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":152359487},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":152359487},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":43170000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":43170000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":47625000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":47625000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":50800000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":50800000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":51643000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":51643000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":193237000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":193237000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":54792000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":54792000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":60052000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":60052000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":65266000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":65266000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":65752000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":65752000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":245862000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":245862000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":30570506},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":70098000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":70098000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":79980000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":79980000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":84190000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":84190000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":84522000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":84522000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":318790000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":318790000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":93414000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":93414000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":108616000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":108616000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":107590000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":107590000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":425489000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":309620000},"#30":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":115869000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":115869000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":425489000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":132171000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":132171000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":146007000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":146007000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":151333000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":151333000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":595344000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":429511000},"#36":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":165833000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":165833000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":595344000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":167522000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":167522000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":183331000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":183331000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":200621000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":200621000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":264689000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":264689000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":288848000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":288848000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":766895000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":551474000},"#44":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":215421000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":215421000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":766895000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":223849000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":223849000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":235253000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":235253000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":253367000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":253367000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":975177000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":712469000},"#50":{"kind":"computed","op":"sum","terms":[{"ref":"#48"},{"ref":"#49","weight":-1}],"rule":"quarter-from-ytd","value":262708000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":262708000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":975177000},"#51":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":263249000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":263249000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":22519672},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1102015000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":816786000},"#54":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":285229000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":285229000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":1102015000},"#55":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":297644000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":297644000},"#56":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":305587000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":305587000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9382537},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":10536726},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":11226549},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":12373649},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":43519461},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":13885185},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14846366},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":16698903},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":17720322},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":63150776},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":19350197},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":20386038},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":30201788},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":116186372},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":69335730},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":20558527},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":20622277},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":79943569},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":59055099},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":20888470},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":79943569},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23041583},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24747064},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":27183648},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":103247000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":74972294},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":28274706},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":103247000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28877221},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32725598},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":34560261},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":131665000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":96163080},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":35501920},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":131665000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38308000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":46047000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":47535000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":185880000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":131891000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":53989000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":185880000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":57099000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":65525000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":66065000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":263343000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":188689000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":74654000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":263343000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":87419000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94927000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":106788000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":409311000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":289187000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":120124000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":409311000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":116762000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":124087000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":134328000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":516023000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":375177000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":140846000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":516023000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":135691000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":141301000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":151120000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":579221000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":428112000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":151109000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":579221000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":159461000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":156499000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":174656000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":652389000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":490616000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":161773000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":652389000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":176970000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":176893000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":22881333},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9421530},"#75":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":35957835},"#76":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":24655694},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":11302141},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":35957835},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":10057072},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10313193},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":11645685},"#77":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":44545637},"#78":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":32015950},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"},{"ref":"#78","weight":-1}],"rule":"quarter-from-ytd","value":12529687},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":44545637},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13801655},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14699240},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":16523960},"#79":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61537230},"#80":{"kind":"filed","concept":"CostOfGoodsSold","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":45024855},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"},{"ref":"#80","weight":-1}],"rule":"quarter-from-ytd","value":16512375},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":61537230},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16565813},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":0,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":18090405},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":19185274},"#81":{"kind":"filed","concept":"CostOfGoodsSold","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":72682634},"#82":{"kind":"filed","concept":"CostOfGoodsSold","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":53841492},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":18841142},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":17874295},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":20638128},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":7277373},"#83":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":27192941},"#84":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":20774760},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"},{"ref":"#84","weight":-1}],"rule":"quarter-from-ytd","value":6418181},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":27192941},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9293125},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10072845},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10873987},"#85":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42218475},"#86":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":30239957},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#85"},{"ref":"#86","weight":-1}],"rule":"quarter-from-ytd","value":11978518},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42218475},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":13253019},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":13660164},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14046546},"#87":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":54649142},"#88":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":40959728},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":13689414},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":54649142},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":14887887},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14911804},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":15350877},"#89":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":60370883},"#90":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":45150568},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"},{"ref":"#90","weight":-1}],"rule":"quarter-from-ytd","value":15220315},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":60370883},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15803277},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":18169837},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19502729},"#91":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":72415918},"#92":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":53475843},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#91"},{"ref":"#92","weight":-1}],"rule":"quarter-from-ytd","value":18940075},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":72415918},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":20128018},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":22877892},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23615953},"#93":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":89990000},"#94":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":66621864},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":23368136},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":89990000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":25914981},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":27326581},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30705640},"#95":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114197000},"#96":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":83947202},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"},{"ref":"#96","weight":-1}],"rule":"quarter-from-ytd","value":30249798},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114197000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":33933000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":36654000},"#97":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":132910000},"#98":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":102377000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98","weight":-1}],"rule":"quarter-from-ytd","value":30533000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":132910000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":36315000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":43091000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":41525000},"#99":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":162146000},"#100":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":120931000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":41215000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":162146000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":44753000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":51080000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":44545000},"#101":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":186033000},"#102":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":140324000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"},{"ref":"#102","weight":-1}],"rule":"quarter-from-ytd","value":45709000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":186033000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":50760000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":59244000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":66293000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2868688},"#103":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":250872000},"#104":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":176297000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#103"},{"ref":"#104","weight":-1}],"rule":"quarter-from-ytd","value":74575000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":250872000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":88158000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":93952000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":102247000},"#105":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":395956000},"#106":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":284357000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":111599000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":395956000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":103788000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":108190000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":114192000},"#107":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449626000},"#108":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":326170000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#108","weight":-1}],"rule":"quarter-from-ytd","value":123456000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449626000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":120674000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":128694000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":35385319},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":35385319},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":11459693},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":11459693},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":39573617},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":31310296},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":8263321},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":8263321},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":39573617},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11594529},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":11594529},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":13401264},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":13401264},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12212406},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":12212406},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":48298791},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":37208200},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":11090591},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":11090591},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":48298791},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":15677598},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":15677598},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":15738247},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":15738247},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":16060244},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":16060244},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":58296814},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":47476089},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":10820725},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":10820725},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#123"}],"rule":"component-sum","value":58296814},"#126":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":16487082},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#126"}],"rule":"component-sum","value":16487082},"#127":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":17886746},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#127"}],"rule":"component-sum","value":17886746},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":14542680},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":14542680},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":62585833},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":48916509},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#130","weight":-1}],"rule":"quarter-from-ytd","value":13669324},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":13669324},"#132":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":470150},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#132"}],"rule":"component-sum","value":63055983},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-3647672},"#133":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":18543748},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":18543748},"#134":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":19996958},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":19996958},"#135":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":19303705},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":19303705},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":75167168},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":57844411},"#138":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":17322757},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":17322757},"#139":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":284574},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#139"}],"rule":"component-sum","value":75451742},"#140":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23537944},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":23537944},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":26287523},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":26287523},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":23572314},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"}],"rule":"component-sum","value":23572314},"#143":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":33702000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":33702000},"#144":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":32895000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":32895000},"#145":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":94876000},"#146":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":73397781},"#147":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#146","weight":-1}],"rule":"quarter-from-ytd","value":21478219},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":21478219},"#148":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":500000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#148"}],"rule":"component-sum","value":95376000},"#149":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29232250},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":29232250},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32672284},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":32672284},"#151":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":27171138},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":27171138},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":114450000},"#153":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":89075672},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":25374328},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":25374328},"#155":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1200000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#155"}],"rule":"component-sum","value":115650000},"#156":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34676000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":34676000},"#157":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":134908000},"#158":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":101273000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":33635000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":33635000},"#160":{"kind":"filed","concept":"ResearchAndDevelopmentExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":800000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#160"}],"rule":"component-sum","value":135708000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":46033000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":46033000},"#162":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":49557000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":49557000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":42365000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":42365000},"#164":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":186809000},"#165":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":137955000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":48854000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":48854000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#164"}],"rule":"component-sum","value":186809000},"#167":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":60631000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":60631000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-2013698},"#168":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":69215000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":69215000},"#169":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":60449000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":60449000},"#170":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":238016000},"#171":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":190241000},"#172":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":47775000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":47775000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#170"}],"rule":"component-sum","value":238016000},"#173":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":72271000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"}],"rule":"component-sum","value":72271000},"#174":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":75996000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"}],"rule":"component-sum","value":75996000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":73371000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"}],"rule":"component-sum","value":73371000},"#176":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":281318000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":221638000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":59680000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"}],"rule":"component-sum","value":59680000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#176"}],"rule":"component-sum","value":281318000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":79695000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"}],"rule":"component-sum","value":79695000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":95702000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"}],"rule":"component-sum","value":95702000},"#181":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":90338000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"}],"rule":"component-sum","value":90338000},"#182":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":357957000},"#183":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":265734000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":92223000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"}],"rule":"component-sum","value":92223000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#182"}],"rule":"component-sum","value":357957000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":115285000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"}],"rule":"component-sum","value":115285000},"#186":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":90386000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"}],"rule":"component-sum","value":90386000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":89291000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#187"}],"rule":"component-sum","value":89291000},"#188":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":373954000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":294961000},"#190":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":78993000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"}],"rule":"component-sum","value":78993000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#188"}],"rule":"component-sum","value":373954000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":116343000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"}],"rule":"component-sum","value":116343000},"#192":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":106985000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"}],"rule":"component-sum","value":106985000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4104712},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-3517450},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-4671886},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-2453143},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-14747191},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-3147240},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-3205977},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-4182320},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-1845139},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-12380676},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-2301404},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":3328420},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-1338419},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":550551},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-6080316},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-2424578},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-2078083},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1599195},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-2974942},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":808196},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1550989},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-2214950},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2740471},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-1827121},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":199024},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1617318},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-2751250},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3410000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3410000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1890000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-4886000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3317000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-5346000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3535000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":4876000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-253000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-2886000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":231000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3760000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-3103000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-1998000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-9718000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-6466000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-840000},"#193":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-24663000},"#194":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-17024000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":-7639000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-24663000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-15878000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-18135000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-15904000},"#195":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-51983000},"#196":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-49917000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":-2066000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-51983000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-21511000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-16752000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-7078000},"#197":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-30446000},"#198":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-45341000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":14895000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-30446000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":8463000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-1750000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11909000},"#199":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37999000},"#200":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":18623000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":19376000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":37999000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-11497000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":17804000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":24901000},"#201":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":75672000},"#202":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":31209000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":44463000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":75672000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4331000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":21709000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-18623722},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-6487761},"#203":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-21655630},"#204":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-16444296},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":-5211334},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-21655630},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-5134224},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-6258800},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-9475241},"#205":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-37297264},"#206":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-20868267},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":-16428997},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-37297264},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-2572074},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-2213650},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-1660350},"#207":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-3653296},"#208":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-6446074},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":2792778},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-3653296},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1756802},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-3228002},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":635731},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3402750},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2014-12-31","value":36259252},"#209":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-3094919},"#210":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-4349074},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":1254155},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-3094919},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2858771},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-2631408},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-224794},"#211":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-4187146},"#212":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":-5714973},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":1527827},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-4187146},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3501905},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3481487},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-78134},"#213":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-5284000},"#214":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-7061526},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":1777526},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-5284000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-5642100},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3086413},"#215":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1239000},"#216":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-5958437},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":4719437},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1239000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3569000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":175000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3569000},"#217":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3123000},"#218":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":175000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":-3298000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3123000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-10624000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-7122000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1515000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4148000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":175977},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":189701},"#219":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-27532000},"#220":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-19261000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":-8271000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-27532000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-16191000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-19828000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-17465000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-31514000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18656000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-1640000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11949000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47523000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28965000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":18558000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":47523000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-12563000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":16254000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":23705000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2014-12-31","value":36259252},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70773000},"#224":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":27396000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":43377000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70773000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":65641000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":25595000},"#225":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-55481000},"#226":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-53485000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":-1996000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-55481000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-23736000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-15972000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-7096000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-31514000},"#228":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-46804000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":15290000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5208000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3329000},"#229":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14097000},"#230":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":10648000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":3449000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14097000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3060000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":2751000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":2923000},"#231":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12262000},"#232":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":8734000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":3528000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":12262000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3459000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":3749000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":3552000},"#233":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14120000},"#234":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":10761000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":3359000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":14120000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":3586000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3483000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1637883},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":978820},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":698119},"#235":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3492442},"#236":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2518393},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":974049},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3492442},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":953975},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1078935},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":1211895},"#237":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4613731},"#238":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":3244805},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":1368926},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":4613731},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37538},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":110679},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":113820},"#239":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":454567},"#240":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":262038},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":192529},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":454567},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":116738},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":159292},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":214067},"#241":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":698119},"#242":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":490097},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":208022},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":465253},"#243":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":910492},"#244":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":830932},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":79560},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":910492},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":69002},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":97923},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":94381},"#245":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":296000},"#246":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":261307},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":34693},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":296000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":102776},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":275649},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":310465},"#247":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":991000},"#248":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":688890},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248","weight":-1}],"rule":"quarter-from-ytd","value":302110},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":991000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":704000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":80000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":216000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":-5253194},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":-6495643},"#249":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1212000},"#250":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":999000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#250","weight":-1}],"rule":"quarter-from-ytd","value":213000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1212000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":901000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":654000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":677000},"#251":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2882000},"#252":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2232000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":650000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2882000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":571000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1672000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1817000},"#253":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":5208000},"#254":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":4060000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254","weight":-1}],"rule":"quarter-from-ytd","value":1148000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3171000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-4388417},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":-4178740},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":-6017866},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-4071475},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-18656498},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":-4719104},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":-5219214},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-21687155},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-5142223},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-6266803},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-9483241},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-16446750},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-37339017},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-2587074},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-2228650},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-1675350},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2780262},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-3710812},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-1771802},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-3243002},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":620730},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":1233400},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-3160673},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2879525},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":-2652162},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":-245548},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":1514895},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-4262341},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-3521000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-3501000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":-97000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":1757000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-5361000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-3422000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-5661000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3067000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":4633000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-1383000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-3590000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":153000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":3547000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":-3298000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-3188000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-10888000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-7475000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-2070000},"#255":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-29699000},"#256":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-20433000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#256","weight":-1}],"rule":"quarter-from-ytd","value":-9266000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":-29699000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-17542000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-20586000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-18449000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":139137000},"#257":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-59494000},"#258":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-56577000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#258","weight":-1}],"rule":"quarter-from-ytd","value":-2917000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-59494000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-24786000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":-16952000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-7166000},"#259":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-33614000},"#260":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":-48904000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260","weight":-1}],"rule":"quarter-from-ytd","value":15290000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":-33614000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":18602000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-1694000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":11895000},"#261":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":46925000},"#262":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":28803000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#261"},{"ref":"#262","weight":-1}],"rule":"quarter-from-ytd","value":18122000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":46925000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-12697000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":16356000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":101663000},"#263":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":139137000},"#264":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":105322000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#263"},{"ref":"#264","weight":-1}],"rule":"quarter-from-ytd","value":33815000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":48508000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":19488000},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-0.61},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":-0.59},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":-0.77},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-0.59},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-2.56},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":-0.65},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":-0.71},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":-0.83},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":-0.72},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-2.91},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.53},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.77},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-1.19},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-4.35},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-9.63},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.08},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.07},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.05},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.08},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.11},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.05},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.1},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.02},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.04},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.09},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":-0.09},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":-0.08},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":-0.01},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":0.04},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-0.12},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":-0.1},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.1},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":0.05},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":-0.15},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.1},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.16},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.08},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":0.12},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-0.04},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-0.1},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":0.09},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":-0.08},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":-0.08},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":-0.26},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":-0.17},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":-0.05},"#265":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.69},"#266":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":42931000},"#267":{"kind":"computed","op":"product","terms":[{"ref":"#265"},{"ref":"#266"}],"value":-29622389.999999996},"#268":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":-0.48},"#269":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":42774000},"#270":{"kind":"computed","op":"product","terms":[{"ref":"#268"},{"ref":"#269"}],"value":-20531520},"#271":{"kind":"computed","op":"sum","terms":[{"ref":"#267"},{"ref":"#270","weight":-1}],"value":-9090869.999999996},"#272":{"kind":"computed","op":"sum","terms":[{"ref":"#266","weight":4},{"ref":"#269","weight":-3}],"rule":"unaverage-quarter","value":43402000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#271"},{"ref":"#272"}],"rule":"per-share-quarter","value":-0.20945739827657703},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":-0.69},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.4},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-0.45},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-0.39},"#273":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.29},"#274":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":46191000},"#275":{"kind":"computed","op":"product","terms":[{"ref":"#273"},{"ref":"#274"}],"value":-59586390},"#276":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-1.24},"#277":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":45545000},"#278":{"kind":"computed","op":"product","terms":[{"ref":"#276"},{"ref":"#277"}],"value":-56475800},"#279":{"kind":"computed","op":"sum","terms":[{"ref":"#275"},{"ref":"#278","weight":-1}],"value":-3110590},"#280":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":48129000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"per-share-quarter","value":-0.06463026449749631},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-1.29},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":-0.52},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":-0.35},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-0.15},"#281":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.7},"#282":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":48163000},"#283":{"kind":"computed","op":"product","terms":[{"ref":"#281"},{"ref":"#282"}],"value":-33714100},"#284":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":-1.02},"#285":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":48123000},"#286":{"kind":"computed","op":"product","terms":[{"ref":"#284"},{"ref":"#285"}],"value":-49085460},"#287":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#286","weight":-1}],"value":15371360},"#288":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":48283000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"per-share-quarter","value":0.31835967110577224},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":-0.7},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.37},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-0.03},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":0.24},"#289":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.93},"#290":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50255000},"#291":{"kind":"computed","op":"product","terms":[{"ref":"#289"},{"ref":"#290"}],"value":46737150},"#292":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":0.57},"#293":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":50203000},"#294":{"kind":"computed","op":"product","terms":[{"ref":"#292"},{"ref":"#293"}],"value":28615709.999999996},"#295":{"kind":"computed","op":"sum","terms":[{"ref":"#291"},{"ref":"#294","weight":-1}],"value":18121440.000000004},"#296":{"kind":"computed","op":"sum","terms":[{"ref":"#290","weight":4},{"ref":"#293","weight":-3}],"rule":"unaverage-quarter","value":50411000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#295"},{"ref":"#296"}],"rule":"per-share-quarter","value":0.35947392434190956},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":0.93},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":-0.26},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":0.33},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.86},"#297":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.64},"#298":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":56037000},"#299":{"kind":"computed","op":"product","terms":[{"ref":"#297"},{"ref":"#298"}],"value":147937680},"#300":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":2},"#301":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":55991000},"#302":{"kind":"computed","op":"product","terms":[{"ref":"#300"},{"ref":"#301"}],"value":111982000},"#303":{"kind":"computed","op":"sum","terms":[{"ref":"#299"},{"ref":"#302","weight":-1}],"value":35955680},"#304":{"kind":"computed","op":"sum","terms":[{"ref":"#298","weight":4},{"ref":"#301","weight":-3}],"rule":"unaverage-quarter","value":56175000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#303"},{"ref":"#304"}],"rule":"per-share-quarter","value":0.6400655095683133},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.64},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":0.91},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":0.39},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-12-31","value":1633249},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-12-31","value":1633249},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-09-30","value":1588705},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-12-31","value":2444754},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-12-31","value":2444754},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-03-31","value":2203035},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-06-30","value":1923823},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2017-09-30","value":132127085},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":133900334},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2017-12-31","value":133900334},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2018-03-31","value":135226296},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2018-06-30","value":133380492},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2018-09-30","value":135797695},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2018-12-31","value":139964858},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2018-12-31","value":139964858},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2019-03-31","value":159738069},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2019-06-30","value":181182998},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2019-09-30","value":206299439},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2019-12-31","value":236126000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2019-12-31","value":236126000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2020-03-31","value":431966689},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2020-06-30","value":411860310},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2020-09-30","value":425942496},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2020-12-31","value":434388000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2020-12-31","value":434388000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2021-03-31","value":773972000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2021-06-30","value":783430000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2021-09-30","value":758327000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-12-31","value":784410000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2021-12-31","value":784410000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2022-03-31","value":853460000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2022-06-30","value":1173514000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2022-09-30","value":1165497000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2022-12-31","value":1125383000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2022-12-31","value":1125383000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2023-03-31","value":1400017000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2023-06-30","value":1410371000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2023-09-30","value":1444333000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2023-12-31","value":1464421000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2023-12-31","value":1464421000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2024-03-31","value":1480590000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2024-06-30","value":1506331000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2024-09-30","value":1531698000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2024-12-31","value":1574878000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2024-12-31","value":1574878000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2025-03-31","value":1559024000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2025-06-30","value":1647494000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2025-09-30","value":1745542000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2025-12-31","value":1777775000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2025-12-31","value":1777775000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2026-03-31","value":1839179000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2026-06-30","value":1812415000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-12-31","value":8194201},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2013-12-31","value":8194201},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":14282241},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":9069161},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2014-12-31","value":9069161},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-03-31","value":9465077},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-06-30","value":10338427},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2015-09-30","value":9189545},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-12-31","value":9147514},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2015-12-31","value":9147514},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2016-03-31","value":11072759},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2016-06-30","value":20590801},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2016-09-30","value":19575362},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":18668685},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2016-12-31","value":18668685},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2017-03-31","value":20418015},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-06-30","value":20785560},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2017-09-30","value":20391972},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":16692517},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2017-12-31","value":16692517},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2018-03-31","value":20200845},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2018-06-30","value":20073661},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2018-09-30","value":18711406},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":18216963},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2018-12-31","value":18216963},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2019-03-31","value":30538635},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2019-06-30","value":26088251},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2019-09-30","value":38416812},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2019-12-31","value":41986000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2019-12-31","value":41986000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2020-03-31","value":42102228},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2020-06-30","value":19412451},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2020-09-30","value":23970236},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2020-12-31","value":33121000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2020-12-31","value":33121000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2021-03-31","value":45823000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2021-06-30","value":57202000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2021-09-30","value":28743000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":58946000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2021-12-31","value":58946000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2022-03-31","value":96444000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2022-06-30","value":70839000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2022-09-30","value":130972000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":89614000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2022-12-31","value":89614000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2023-03-31","value":55739000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2023-06-30","value":77442000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2023-09-30","value":83773000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":89222000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2023-12-31","value":89222000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2024-03-31","value":81946000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2024-06-30","value":90000000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2024-09-30","value":89242000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":98869000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2024-12-31","value":98869000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2025-03-31","value":82574000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2025-06-30","value":84981000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2025-09-30","value":76748000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":78595000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2025-12-31","value":78595000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2026-03-31","value":87649000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2026-06-30","value":85519000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2014-12-31","value":9069161},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2014-12-31","value":9069161},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2015-06-30","value":10338427},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2015-09-30","value":9189545},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2015-12-31","value":9147514},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2015-12-31","value":9147514},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2016-03-31","value":11072759},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2016-06-30","value":20590801},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2016-09-30","value":19575362},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2016-12-31","value":18668685},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2016-12-31","value":18668685},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2017-03-31","value":20418015},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-06-30","value":20785560},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2017-09-30","value":20628850},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2017-12-31","value":16997356},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2017-12-31","value":16997356},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2018-03-31","value":20498580},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2018-06-30","value":20363506},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2018-09-30","value":18993002},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2018-12-31","value":18490383},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2018-12-31","value":18490383},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2019-03-31","value":39216527},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2019-06-30","value":63590544},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2019-09-30","value":82525471},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2019-12-31","value":104861000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2019-12-31","value":104861000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2020-03-31","value":50171388},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2020-06-30","value":27269283},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2020-09-30","value":31453296},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2020-12-31","value":40219000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2020-12-31","value":40219000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2021-03-31","value":52576000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2021-06-30","value":63619000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2021-09-30","value":34809000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2021-12-31","value":64656000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2021-12-31","value":64656000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2022-03-31","value":145406000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2022-06-30","value":140846000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2022-09-30","value":135560000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2022-12-31","value":93814000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2022-12-31","value":93814000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2023-03-31","value":451110000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2023-06-30","value":472587000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2023-09-30","value":505777000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2023-12-31","value":510967000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2023-12-31","value":510967000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2024-03-31","value":502746000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2024-06-30","value":510527000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2024-09-30","value":510251000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2024-12-31","value":519518000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2024-12-31","value":519518000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2025-03-31","value":509535000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2025-06-30","value":575840000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2025-09-30","value":567137000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2025-12-31","value":569116000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2025-12-31","value":569116000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2026-03-31","value":577116000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2026-06-30","value":574719000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":193675262},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":193675262},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":236223137},"totalLiabilities@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1"},{"ref":"equity@2015Q1","weight":-1}],"rule":"accounting-identity","value":10286123},"#305":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2013-12-31","value":1112312},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":1112312},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#305"}],"rule":"component-sum","value":1112312},"#306":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2019-06-30","value":28482000},"#307":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2019-06-30","value":28500000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"component-sum","value":56982000},"#308":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2019-09-30","value":35395988},"#309":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2019-09-30","value":35400000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":70795988},"#310":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2019-12-31","value":54466000},"#311":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2019-12-31","value":54500000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":108966000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":108966000},"#312":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2020-06-30","value":0},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"}],"rule":"component-sum","value":0},"#313":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2020-09-30","value":0},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#313"}],"rule":"component-sum","value":0},"#314":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2020-12-31","value":0},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":0},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#314"}],"rule":"component-sum","value":0},"#315":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2021-12-31","value":0},"#316":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2021-12-31","value":0},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":0},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"}],"rule":"component-sum","value":0},"#317":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2022-03-31","value":43541000},"#318":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2022-03-31","value":4770000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":48311000},"#319":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2022-06-30","value":65036000},"#320":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2022-06-30","value":10449000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"}],"rule":"component-sum","value":75485000},"totalDebt@2014Q3":{"kind":"filed","concept":"LongTermDebt","filing":42,"unit":"USD","end":"2014-09-30","value":1153850},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-12-31","value":-101803622},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-12-31","value":-101803622},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-12-31","value":-131058038},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-12-31","value":-131058038},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2014-09-30","value":-160966231},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2014-12-31","value":103392699},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2014-12-31","value":103392699},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-03-31","value":102708405},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2015-06-30","value":102539392},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2015-09-30","value":102766827},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2015-12-31","value":103950060},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":8,"unit":"USD","end":"2015-12-31","value":103950060},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-03-31","value":103207915},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2016-06-30","value":101871489},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-09-30","value":105027806},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2016-12-31","value":107782531},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2016-12-31","value":107782531},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2017-03-31","value":106386384},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2017-06-30","value":107954422},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2017-09-30","value":111498235},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2017-12-31","value":116903000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2017-12-31","value":116903000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2018-03-31","value":114727717},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2018-06-30","value":113016986},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2018-09-30","value":116804693},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2018-12-31","value":121474000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2018-12-31","value":121474000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2019-03-31","value":120521542},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2019-06-30","value":117592454},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2019-09-30","value":123773968},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2019-12-31","value":131265000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2019-12-31","value":131265000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2020-03-31","value":381795000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2020-06-30","value":384591000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2020-09-30","value":394489000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2020-12-31","value":394169000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2020-12-31","value":394169000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2021-03-31","value":721396000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2021-06-30","value":719811000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2021-09-30","value":723518000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2021-12-31","value":719754000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2021-12-31","value":719754000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2022-03-31","value":708054000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2022-06-30","value":1032668000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2022-09-30","value":1029937000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2022-12-31","value":1031569000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2022-12-31","value":1031569000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2023-03-31","value":948907000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2023-06-30","value":937784000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2023-09-30","value":938556000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2023-12-31","value":953454000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2023-12-31","value":953454000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2024-03-31","value":977844000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2024-06-30","value":995804000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2024-09-30","value":1021447000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2024-12-31","value":1055360000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2024-12-31","value":1055360000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2025-03-31","value":1049489000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2025-06-30","value":1071654000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2025-09-30","value":1178405000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2025-12-31","value":1208659000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2025-12-31","value":1208659000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2026-03-31","value":1262063000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2026-06-30","value":1237696000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12799863},"#321":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":5129433},"#322":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-107762},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#321"},{"ref":"#322","weight":-1}],"rule":"quarter-from-ytd","value":5237195},"#323":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10270263},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#323"},{"ref":"#321","weight":-1}],"rule":"quarter-from-ytd","value":5140830},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":10270263},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-226079},"#324":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":3139754},"#325":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-226079},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325","weight":-1}],"rule":"quarter-from-ytd","value":3365833},"#326":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":8531747},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#324","weight":-1}],"rule":"quarter-from-ytd","value":5391993},"#327":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18575000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#326","weight":-1}],"rule":"quarter-from-ytd","value":10043253},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":18575000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-4457076},"#328":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-9835535},"#329":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-4457076},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329","weight":-1}],"rule":"quarter-from-ytd","value":-5378459},"#330":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":3486599},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#328","weight":-1}],"rule":"quarter-from-ytd","value":13322134},"#331":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16317000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#330","weight":-1}],"rule":"quarter-from-ytd","value":12830401},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":16317000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-2501000},"#332":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-5118000},"#333":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-2501000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333","weight":-1}],"rule":"quarter-from-ytd","value":-2617000},"#334":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":13063000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#332","weight":-1}],"rule":"quarter-from-ytd","value":18181000},"#335":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21193000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335"},{"ref":"#334","weight":-1}],"rule":"quarter-from-ytd","value":8130000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":21193000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-5485000},"#336":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":2935000},"#337":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-5485000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337","weight":-1}],"rule":"quarter-from-ytd","value":8420000},"#338":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-3335000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#336","weight":-1}],"rule":"quarter-from-ytd","value":-6270000},"#339":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":24643016},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#339"}],"rule":"component-sum","value":24643016},"#340":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":647000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#338","weight":-1}],"rule":"quarter-from-ytd","value":3982000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":647000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-34785000},"#341":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-62402000},"#342":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-34785000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#341"},{"ref":"#342","weight":-1}],"rule":"quarter-from-ytd","value":-27617000},"#343":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-53680000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#341","weight":-1}],"rule":"quarter-from-ytd","value":8722000},"#344":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-43227000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#343","weight":-1}],"rule":"quarter-from-ytd","value":10453000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-43227000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13740000},"#345":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-231000},"#346":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-13740000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346","weight":-1}],"rule":"quarter-from-ytd","value":13509000},"#347":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4756757},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#347"}],"rule":"component-sum","value":4756757},"#348":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":75940000},"#349":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":38968000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349","weight":-1}],"rule":"quarter-from-ytd","value":36972000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":75940000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5406000},"#350":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":47819000},"#351":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":5406000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351","weight":-1}],"rule":"quarter-from-ytd","value":42413000},"#352":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":103919000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#350","weight":-1}],"rule":"quarter-from-ytd","value":56100000},"#353":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":154288000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#353"},{"ref":"#352","weight":-1}],"rule":"quarter-from-ytd","value":50369000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":154288000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4807000},"#354":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":38693000},"#355":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4807000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355","weight":-1}],"rule":"quarter-from-ytd","value":33886000},"#356":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":13003756},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#356"}],"rule":"component-sum","value":13003756},"#357":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":105455000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#357"},{"ref":"#354","weight":-1}],"rule":"quarter-from-ytd","value":66762000},"#358":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":160561000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#357","weight":-1}],"rule":"quarter-from-ytd","value":55106000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":160561000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40329000},"#359":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":84754000},"#360":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":40329000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#359"},{"ref":"#360","weight":-1}],"rule":"quarter-from-ytd","value":44425000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-8715925},"#361":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-11241202},"#362":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":-8695345},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362","weight":-1}],"rule":"quarter-from-ytd","value":-2545857},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-11241202},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-217659},"#363":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-4444941},"#364":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-217659},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#363"},{"ref":"#364","weight":-1}],"rule":"quarter-from-ytd","value":-4227282},"#365":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-3484167},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#365"},{"ref":"#363","weight":-1}],"rule":"quarter-from-ytd","value":960774},"#366":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-8026302},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#365","weight":-1}],"rule":"quarter-from-ytd","value":-4542135},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-8026302},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1108028},"#367":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":2059464},"#368":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1108028},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368","weight":-1}],"rule":"quarter-from-ytd","value":951436},"#369":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":4969568},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#367","weight":-1}],"rule":"quarter-from-ytd","value":2910104},"#370":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6738817},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#369","weight":-1}],"rule":"quarter-from-ytd","value":1769249},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6738817},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2015191},"#371":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":3444273},"#372":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2015191},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372","weight":-1}],"rule":"quarter-from-ytd","value":1429082},"#373":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7319415},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#371","weight":-1}],"rule":"quarter-from-ytd","value":3875142},"#374":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":4,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":12799863},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#373","weight":-1}],"rule":"quarter-from-ytd","value":5480448},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2077053},"#375":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":-107762},"#376":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivitiesContinuingOperations","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2077053},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376","weight":-1}],"rule":"quarter-from-ytd","value":-2184815},"#377":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":26395114},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#377"}],"rule":"component-sum","value":26395114},"#378":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":22029885},"#379":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#378","weight":-1}],"rule":"quarter-from-ytd","value":2613131},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#379"}],"rule":"component-sum","value":2613131},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":19852000},"#380":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":10361113},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#347","weight":-1}],"rule":"quarter-from-ytd","value":5604356},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"}],"rule":"component-sum","value":5604356},"#382":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13415412},"#383":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#380","weight":-1}],"rule":"quarter-from-ytd","value":3054299},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"}],"rule":"component-sum","value":3054299},"#384":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":17130947},"#385":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#382","weight":-1}],"rule":"quarter-from-ytd","value":3715535},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"}],"rule":"component-sum","value":3715535},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#384"}],"rule":"component-sum","value":17130947},"#386":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4964527},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#386"}],"rule":"component-sum","value":4964527},"#387":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":10035332},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#386","weight":-1}],"rule":"quarter-from-ytd","value":5070805},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#388"}],"rule":"component-sum","value":5070805},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":23638000},"#389":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":17565512},"#390":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#387","weight":-1}],"rule":"quarter-from-ytd","value":7530180},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#390"}],"rule":"component-sum","value":7530180},"#391":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":27015112},"#392":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#389","weight":-1}],"rule":"quarter-from-ytd","value":9449600},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#392"}],"rule":"component-sum","value":9449600},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#391"}],"rule":"component-sum","value":27015112},"#393":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":13045117},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#393"}],"rule":"component-sum","value":13045117},"#394":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":21248425},"#395":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#393","weight":-1}],"rule":"quarter-from-ytd","value":8203308},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#395"}],"rule":"component-sum","value":8203308},"#396":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":26083581},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":4835156},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#397"}],"rule":"component-sum","value":4835156},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1754905},"#398":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":29952536},"#399":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#396","weight":-1}],"rule":"quarter-from-ytd","value":3868955},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399"}],"rule":"component-sum","value":3868955},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#398"}],"rule":"component-sum","value":29952536},"#400":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3270498},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#400"}],"rule":"component-sum","value":3270498},"#401":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":7169300},"#402":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":3898802},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#402"}],"rule":"component-sum","value":3898802},"#403":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":10835532},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":3666232},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#404"}],"rule":"component-sum","value":3666232},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":2168224},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#405"}],"rule":"component-sum","value":2168224},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":34666180},"#406":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":4972701},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"}],"rule":"component-sum","value":4972701},"#407":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":8932791},"#408":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":3960090},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"}],"rule":"component-sum","value":3960090},"#409":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":12681600},"#410":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":3748809},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"}],"rule":"component-sum","value":3748809},"#411":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":16274000},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":3592400},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"}],"rule":"component-sum","value":3592400},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#411"}],"rule":"component-sum","value":16274000},"#413":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10453923},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#413"}],"rule":"component-sum","value":10453923},"#414":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":230071000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#414"}],"rule":"component-sum","value":230071000},"#415":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":58039000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#415"}],"rule":"component-sum","value":58039000},"#416":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":22888753},"#417":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":12434830},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"}],"rule":"component-sum","value":12434830},"#418":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":40738346},"#419":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":17849593},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"}],"rule":"component-sum","value":17849593},"#420":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":70633000},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":29894654},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#421"}],"rule":"component-sum","value":29894654},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#420"}],"rule":"component-sum","value":70633000},"#422":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":34238000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#422"}],"rule":"component-sum","value":34238000},"#423":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":21,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":73251000},"#424":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":39013000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#424"}],"rule":"component-sum","value":39013000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":6585},"#425":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":99924000},"#426":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":26673000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#426"}],"rule":"component-sum","value":26673000},"#427":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":134568000},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":34644000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"}],"rule":"component-sum","value":34644000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#427"}],"rule":"component-sum","value":134568000},"#429":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49334000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#429"}],"rule":"component-sum","value":49334000},"#430":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":25,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":117592000},"#431":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":68258000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"}],"rule":"component-sum","value":68258000},"#432":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":220835000},"#433":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":103243000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#433"}],"rule":"component-sum","value":103243000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7281000},"#434":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":322099000},"#435":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":101264000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#435"}],"rule":"component-sum","value":101264000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#434"}],"rule":"component-sum","value":322099000},"#436":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":55888000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#436"}],"rule":"component-sum","value":55888000},"#437":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":29,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":94872000},"#438":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":38984000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#438"}],"rule":"component-sum","value":38984000},"#439":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":167437000},"#440":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":72565000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#440"}],"rule":"component-sum","value":72565000},"#441":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":62634000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"}],"rule":"component-sum","value":62634000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7389000},"#442":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":33,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":102507000},"#443":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":44468000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"}],"rule":"component-sum","value":44468000},"#444":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":161642000},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":59135000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#445"}],"rule":"component-sum","value":59135000},"#446":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":239093000},"#447":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":77451000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#447"}],"rule":"component-sum","value":77451000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#446"}],"rule":"component-sum","value":239093000},"#448":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":46473000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#448"}],"rule":"component-sum","value":46473000},"#449":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":37,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":94795000},"#450":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":48322000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"}],"rule":"component-sum","value":48322000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":69497000},"#451":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":128828000},"#452":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":34033000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"}],"rule":"component-sum","value":34033000},"#453":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":187092000},"#454":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":58264000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#454"}],"rule":"component-sum","value":58264000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":187092000},"#455":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":26491000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":26491000},"#456":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":59932000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":33441000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":33441000},"#458":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":95134000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":35202000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":35202000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":20918000},"#460":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":148184000},"#461":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":53050000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"}],"rule":"component-sum","value":53050000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#460"}],"rule":"component-sum","value":148184000},"#462":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":27599000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":27599000},"#463":{"kind":"filed","concept":"PaymentsToAcquireProductiveAssets","filing":39,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":57324000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":29725000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":29725000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":13800000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":15600000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":4373000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5366000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4970000},"#465":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20805000},"#466":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":14709000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":6096000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":20805000},"#467":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":29467000},"#468":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":21571000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":7896000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":29467000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":7947000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":7832000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":8485},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":34332000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":11351000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":14346000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":16399000},"#469":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":58169000},"#470":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":45139000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":13030000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":58169000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":15806000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":17311000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":18820000},"#471":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":69497000},"#472":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":51936000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":17561000},"#473":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":86399000},"#474":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":64409000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":21990000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":86399000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":23940000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":23919000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationAndAmortization","filing":41,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":4728005},"#475":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5945077},"#476":{"kind":"filed","concept":"DepreciationAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":3290221},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":2654856},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationAndAmortization","filing":43,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":5945077},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1588005},"#477":{"kind":"filed","concept":"DepreciationAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":3124096},"#478":{"kind":"filed","concept":"DepreciationAndAmortization","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1588005},"depreciationAndAmortization@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":1536091},"#479":{"kind":"filed","concept":"DepreciationAndAmortization","filing":46,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":4744857},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":1620761},"#480":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6424813},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":1679956},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationAndAmortization","filing":47,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":6424813},"#481":{"kind":"filed","concept":"DepreciationAndAmortization","filing":2,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":3624282},"#482":{"kind":"filed","concept":"DepreciationAndAmortization","filing":1,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":1754905},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":1869377},"#483":{"kind":"filed","concept":"DepreciationAndAmortization","filing":3,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":5543031},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":1918749},"#484":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7573535},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":2030504},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationAndAmortization","filing":4,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":7573535},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2071272},"#485":{"kind":"filed","concept":"DepreciationAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":4237677},"#486":{"kind":"filed","concept":"DepreciationAndAmortization","filing":5,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2071272},"depreciationAndAmortization@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":2166405},"#487":{"kind":"filed","concept":"DepreciationAndAmortization","filing":6,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":6958113},"depreciationAndAmortization@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":2720436},"#488":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9887168},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":2929055},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationAndAmortization","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9887168},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3049127},"#489":{"kind":"filed","concept":"DepreciationAndAmortization","filing":9,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":6195619},"#490":{"kind":"filed","concept":"DepreciationAndAmortization","filing":7,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3049127},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":3146492},"#491":{"kind":"filed","concept":"DepreciationAndAmortization","filing":10,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":9411173},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":3215554},"#492":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12692355},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":3281182},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationAndAmortization","filing":11,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":12692355},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3334348},"#493":{"kind":"filed","concept":"DepreciationAndAmortization","filing":13,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":6795380},"#494":{"kind":"filed","concept":"DepreciationAndAmortization","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3334348},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":3461032},"#495":{"kind":"filed","concept":"DepreciationAndAmortization","filing":14,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":10418274},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":3622894},"#496":{"kind":"filed","concept":"DepreciationAndAmortization","filing":15,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":14068000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#495","weight":-1}],"rule":"quarter-from-ytd","value":3649726},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3720091},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":48194000},"#497":{"kind":"filed","concept":"DepreciationAndAmortization","filing":17,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":7643452},"#498":{"kind":"filed","concept":"DepreciationAndAmortization","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":3720091},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":3923361},"#499":{"kind":"filed","concept":"DepreciationAndAmortization","filing":18,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":11707422},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":4063970},"#500":{"kind":"filed","concept":"DepreciationAndAmortization","filing":19,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":15922000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#500"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":4214578},"#501":{"kind":"filed","concept":"DepreciationAndAmortization","filing":31,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":34555000},"#502":{"kind":"filed","concept":"DepreciationAndAmortization","filing":30,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":24422000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#502","weight":-1}],"rule":"quarter-from-ytd","value":10133000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":10413467},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":10413467},"#503":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":10415014},"#504":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":10413467},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#503","weight":4},{"ref":"#504","weight":-3}],"rule":"unaverage-quarter","value":10419655},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":10415014},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":14035660},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":14035660},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":10421419},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-12-31","value":10421419},"#505":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":13632042},"#506":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":10421419},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#505","weight":4},{"ref":"#506","weight":-3}],"rule":"unaverage-quarter","value":23263911},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":13632042},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":33469749},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":33484997},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":33509303},"#507":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":33497940},"#508":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":33488161},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#507","weight":4},{"ref":"#508","weight":-3}],"rule":"unaverage-quarter","value":33527277},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":33497940},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":33537280},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":33554395},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":34171036},"#509":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":33674416},"#510":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":33603535},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509","weight":4},{"ref":"#510","weight":-3}],"rule":"unaverage-quarter","value":33887059},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":33674416},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":33563133},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":34287006},"#511":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":34487239},"#512":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":34316161},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#511","weight":4},{"ref":"#512","weight":-3}],"rule":"unaverage-quarter","value":35000473},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":34487239},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":35137502},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":35241198},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":35396550},"#513":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":35329170},"#514":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":35259365},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513","weight":4},{"ref":"#514","weight":-3}],"rule":"unaverage-quarter","value":35538585},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":35329170},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":35668323},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":35930350},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":37289478},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":35950},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":37444000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":41510000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":41700000},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2014-09-30","value":10421419},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2014-12-31","value":33468342},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2014-12-31","value":33468342},"#515":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":39758000},"#516":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":40473000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#515","weight":4},{"ref":"#516","weight":-3}],"rule":"unaverage-quarter","value":37613000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":39758000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":41627000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":43303},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":43373000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266","weight":4},{"ref":"#269","weight":-3}],"rule":"unaverage-quarter","value":43402000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":42931000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":43437000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":45636000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":47856000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274","weight":4},{"ref":"#277","weight":-3}],"rule":"unaverage-quarter","value":48129000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":46191000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":48047000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":48132000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282","weight":4},{"ref":"#285","weight":-3}],"rule":"unaverage-quarter","value":48283000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":48163000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":50049000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":48461000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":50282000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290","weight":4},{"ref":"#293","weight":-3}],"rule":"unaverage-quarter","value":50411000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":50255000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":48733000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":50198000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":55875000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298","weight":4},{"ref":"#301","weight":-3}],"rule":"unaverage-quarter","value":56175000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":56037000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":56060000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":55811000},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2013-12-31","value":10421419},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2015-03-31","value":33470732},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2015-06-30","value":33505104},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2015-09-30","value":33512774},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2015-12-31","value":33536940},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2015-12-31","value":33536940},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2016-03-31","value":33538485},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2016-06-30","value":33573804},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2016-09-30","value":33839791},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2016-12-31","value":33961650},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2016-12-31","value":33961650},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2017-03-31","value":34040832},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-06-30","value":34513231},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2017-09-30","value":34835698},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2017-12-31","value":35132548},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2017-12-31","value":35132548},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2018-03-31","value":35139244},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2018-06-30","value":35303351},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2018-09-30","value":35510161},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":35542426},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2018-12-31","value":35542426},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2019-03-31","value":35852153},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2019-06-30","value":36075776},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2019-09-30","value":36086493},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2019-12-31","value":36148264},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2019-12-31","value":36148264},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2020-03-31","value":40257242},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2020-06-30","value":40466056},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2020-09-30","value":40630878},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2020-12-31","value":40718000},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2020-12-31","value":40718000},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2021-03-31","value":43228000},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2021-06-30","value":43359000},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2021-09-30","value":43390000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2021-12-31","value":43435000},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2021-12-31","value":43435000},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2022-03-31","value":43471000},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2022-06-30","value":47820000},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2022-09-30","value":47824000},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":48037000},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2022-12-31","value":48037000},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2023-03-31","value":48109000},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2023-06-30","value":48185000},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2023-09-30","value":48226000},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2023-12-31","value":48263000},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2023-12-31","value":48263000},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2024-03-31","value":48435000},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2024-06-30","value":48479000},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2024-09-30","value":48537000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2024-12-31","value":48702000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2024-12-31","value":48702000},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2025-03-31","value":48774000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2025-06-30","value":48778000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2025-09-30","value":48793000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2025-12-31","value":48970000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2025-12-31","value":48970000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2026-03-31","value":49141000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2026-06-30","value":48625000},"#517":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":69335730},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#129"},{"ref":"#517"}],"rule":"component-sum","value":131921563},"#518":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":20558527},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#518"}],"rule":"component-sum","value":40555485},"#519":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":20622277},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#135"},{"ref":"#519"}],"rule":"component-sum","value":39925982},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":20888470},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#520"}],"rule":"component-sum","value":38211227},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#57"}],"rule":"component-sum","value":155110737},"#521":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23041583},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#521"}],"rule":"component-sum","value":46579527},"#522":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24747064},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#522"}],"rule":"component-sum","value":51034587},"#523":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":27183648},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#523"}],"rule":"component-sum","value":50755962},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#59"},{"ref":"#60","weight":-1}],"rule":"quarter-from-ytd","value":28274706},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"},{"ref":"#524"}],"rule":"component-sum","value":49752925},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#145"},{"ref":"#59"}],"rule":"component-sum","value":198123000},"#525":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28877221},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#525"}],"rule":"component-sum","value":58109471},"#526":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":32725598},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#526"}],"rule":"component-sum","value":65397882},"#527":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":34560261},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"},{"ref":"#527"}],"rule":"component-sum","value":61731399},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#61"},{"ref":"#62","weight":-1}],"rule":"quarter-from-ytd","value":35501920},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#528"}],"rule":"component-sum","value":60876248},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#61"}],"rule":"component-sum","value":246115000},"#529":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38308000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#529"}],"rule":"component-sum","value":72984000},"#530":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":46047000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#530"}],"rule":"component-sum","value":79749000},"#531":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":47535000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#531"}],"rule":"component-sum","value":80430000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":53989000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#159"},{"ref":"#532"}],"rule":"component-sum","value":87624000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#63"}],"rule":"component-sum","value":320788000},"#533":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":57099000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#533"}],"rule":"component-sum","value":103132000},"#534":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":65525000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#534"}],"rule":"component-sum","value":115082000},"#535":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":66065000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#535"}],"rule":"component-sum","value":108430000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#65"},{"ref":"#66","weight":-1}],"rule":"quarter-from-ytd","value":74654000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#536"}],"rule":"component-sum","value":123508000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#65"}],"rule":"component-sum","value":450152000},"#537":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":87419000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#537"}],"rule":"component-sum","value":148050000},"#538":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94927000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#538"}],"rule":"component-sum","value":164142000},"#539":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":106788000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#539"}],"rule":"component-sum","value":167237000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#68","weight":-1}],"rule":"quarter-from-ytd","value":120124000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#540"}],"rule":"component-sum","value":167899000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#67"}],"rule":"component-sum","value":647327000},"#541":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":116762000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#541"}],"rule":"component-sum","value":189033000},"#542":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":124087000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#542"}],"rule":"component-sum","value":200083000},"#543":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":134328000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#543"}],"rule":"component-sum","value":207699000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":140846000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#544"}],"rule":"component-sum","value":200526000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#69"}],"rule":"component-sum","value":797341000},"#545":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":135691000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#545"}],"rule":"component-sum","value":215386000},"#546":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":141301000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#546"}],"rule":"component-sum","value":237003000},"#547":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":151120000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#547"}],"rule":"component-sum","value":241458000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#71"},{"ref":"#72","weight":-1}],"rule":"quarter-from-ytd","value":151109000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#548"}],"rule":"component-sum","value":243332000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#71"}],"rule":"component-sum","value":937178000},"#549":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":159461000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#549"}],"rule":"component-sum","value":274746000},"#550":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":156499000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#550"}],"rule":"component-sum","value":246885000},"#551":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":174656000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#551"}],"rule":"component-sum","value":263947000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#73"},{"ref":"#74","weight":-1}],"rule":"quarter-from-ytd","value":161773000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#552"}],"rule":"component-sum","value":240766000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#73"}],"rule":"component-sum","value":1026343000},"#553":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":176970000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#553"}],"rule":"component-sum","value":293313000},"#554":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":176893000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#554"}],"rule":"component-sum","value":283878000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":-12257834},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":-2592244},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":-3643774},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":4374806},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":431208},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":-1582429},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":-12218111},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":-6642585},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":-13380115},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":-26258720},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":-779631},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-233594},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":372219},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":-902305},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":3570234},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":4391232},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":7490368},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":366333},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":3456013},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":4888569},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":9415701},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":-98555},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":77468},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":3639141},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":5461945},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":8812000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":420117},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":-1443090},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":7460848},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":9236125},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":15352000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":1508000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":5621000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":8755000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":3011000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":18894000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":-9716415},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":813000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":6551000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":275000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":4817000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":-7673000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":-10324000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":-15639515},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":9285000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":-15941000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":-9214000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":1703000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":13451000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":31769000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":40752000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":37522000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":18422000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":33692000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":39647000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":129282000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":11814000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":39855000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":50895000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":68726000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":171292000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":93167000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":52997000},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.205620541406356},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":1462177},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-55888000},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.7759684215842686},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":2985307},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-9449600},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":45.32650186141297},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":9.498404531546278},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-6083617},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-3898802},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":46.91609746283112},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-4.71778513546299},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-6.848112664919179},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.022739632706552},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":-2441707},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-7680351},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":27333100},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-20276295},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":119834044},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-27015112},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":47.03575906475503},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-3.139500732495546},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-3.1938444553548844},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.7759684215842686},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-3198729},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":-11029926},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":32128032},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-13045117},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":48.76663660656316},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-5.238309602164013},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-5.8036996299597},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.5161181598913152},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-1640064},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-5158988},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":19565461},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-2613131},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":36.219324908429996},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-10.412559094580786},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-29.45326839997603},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.4190963829176269},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-1332442},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":-4237285},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-35884218},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-17130947},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":75531452},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-24643016},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":43.0603433915048},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-19.604946738896764},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-34.34186620287928},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.4190963829176269},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-1332442},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-18163188},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-2093525},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":23858091},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-3054299},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":48.286613588332905},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-5.943332567188367},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-42.11091973275632},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.027763150054673},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-604352},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-8263346},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-8257670},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":23957654},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-3715535},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":48.8755418848504},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.246394625799809},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-67.1071177999368},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":5.5380185664363},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-15060071},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":-25157249},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":92844428},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":48.65891441383046},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-7.007869797595577},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-43.035093818513346},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":5.5380185664363},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-32683533},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-3856499},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":29479252},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-4964527},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":48.98606059714488},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-8.961771263627128},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-9.56239206578501},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":4.975939234303112},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-2534536},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-4119369},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":30437487},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-5070805},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":48.16802214884346},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-7.327668099089811},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-7.8585925148497475},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.7089366689922945},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-2102971},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-4620076},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":32584204},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-7530180},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":45.94803239436076},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-6.587061398329489},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-5.48028220403025},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.6048456153161013},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-1546530},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-6774226},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":35074460},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-8203308},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":46.45491561586688},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-9.267871249655524},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-10.102961670639415},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.9034160448639176},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":-3068710},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-960014},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":32959630},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-4835156},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":45.460069001777015},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.393390679044603},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.8382290882451242},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.9842219520640283},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":849798},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":1611493},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":31759441},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-3868955},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":45.6923402069562},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.656166251831634},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":3.70274415550925},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0307824573610835},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-17152673},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-29952536},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":46.54418275496871},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-1.7076615823743697},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-2.436786318674438},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0307824573610835},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-2396800},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-1193445},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":36418042},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-3270498},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":46.92522806944717},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-8.13737724730801},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-8.550275196509867},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.9364227619580062},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":-2682794},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":1570963},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-3666232},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":48.60492481920127},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.49600989467764817},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":-0.6119575408910842},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.207609984948979},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":240459},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":2972606},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-2168224},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":47.55402067652683},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.060700583948005},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":704785},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.8035408071386794},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.6149732242297552},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":1607387},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-2733493},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-13003756},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":47.52964152471845},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-1.8057621840115543},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-2.7975553632574255},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.6149732242297552},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":-3276654},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-5198780},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-4972701},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":46.62501274032893},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-7.899003937919852},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-8.156126940004633},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.3198608771068736},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":-3432903},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-594257},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-3960090},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":48.037568503937},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-7.16010498687664},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-7.3511811023622045},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.2325262442162395},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-3383564},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":1643184},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-3748809},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":46.488096456692915},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":0.08661417322834646},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-0.19094488188976377},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.4485487621828097},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":16247},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":6450853},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-3592400},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":45.249377456770524},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.659740913579769},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":3.402203590031563},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.6994108732613664},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":1812219},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":2301000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-16274000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":46.569756309609446},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-2.5285012704606262},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-2.7743134078877234},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.6994108732613664},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":-4988000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-14910999},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-10453923},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":47.297015987735435},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-6.053803474959849},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-6.245437290115345},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.0844756486332805},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-3299974},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-17813289},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-12434830},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":45.504864117764605},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-8.902284686604943},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-9.426830080596817},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.5053623180795064},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":52229164},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":-5366451},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-4527459},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-17849593},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":47.04691569883247},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.41629638709282},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":4.699230839947292},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.3645973278573975},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":63590253},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":3396878},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":-17064253},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-29894654},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":46.00589791945492},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.415744007786835},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.046173500425843},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.2938598580479208},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":99494000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":5021547},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-54316000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-70633000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":46.44760068656401},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-0.1029032546713197},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":5015811},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-0.5625106767210875},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.2938598580479208},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":99494000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-248000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-36739000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-34238000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":45.350794601843134},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-4.117093212359839},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-5.121401466518303},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":5.213644346802739},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-2865000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":-41630000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-39013000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":42.42685671417855},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.2888222055513878},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.19129782445611404},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":8.892281041688141},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-107727885},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":255000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":-8492000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-26673000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":43.537237201567876},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.466088609098468},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.213089440551134},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":5.73552521552145},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-84184714},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":3785000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-26514000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-34644000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":36.12432266155557},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-3.671233524999409},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-3.901942689477296},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.2938619003049423},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-67247000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":-3085000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-113375000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-134568000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":41.6920229618244},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-0.6267448790739986},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-1.0000313686125664},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.2938619003049423},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-67247000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-1911000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-54819000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-49334000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":38.87532917978033},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-10.403151561864389},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-11.655640482154709},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":8.64286493682212},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":-9723000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":-59838000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-68258000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":39.67279222214039},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-5.953082418796494},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-6.882043161228549},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":6.024562078249012},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":-6468000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":-109513000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-103243000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":38.595594386095364},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-0.7807417046193884},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-1.9239706292406358},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":8.272970810284242},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":-838000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-97282000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-101264000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":35.570342369399924},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-6.5927901336854555},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-7.99696208649423},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":2.5502154514301223},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-72788000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":-7621000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-321452000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-322099000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":38.10815320725095},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-5.796389565887719},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-6.979968929866577},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":2.5502154514301223},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-72788000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":-24650000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-90673000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":33.859923886480395},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-12.013225291478463},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-13.272200407048446},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.4823628219484883},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":18581000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-15620000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-66601000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-38984000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":34.98462402487552},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-12.420637366701596},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-14.099324005013457},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":6.419077062070328},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-231860000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-18156000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-63843000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-72565000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":29.435086861424804},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-10.509274249502752},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-12.190996015409725},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.9279464312982926},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-15648000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-52181000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-62634000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":27.56327148396278},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-1.245831649912864},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-1.75899851054977},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.9232597585198743},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-848000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-273298000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-230071000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":31.247984358622915},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-8.731590475422612},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-9.99321400736381},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.9232597585198743},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":-50273000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-71779000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-58039000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":30.300497845059155},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-12.840701519800385},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-14.795668628598035},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":9.206193150217981},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":-20565000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-30959000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-44468000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":32.3153203768048},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-9.137570841810714},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-9.246663139349046},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":6.290385062369257},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":-12643000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-59135000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":33.04389869455341},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-3.5280454189740857},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-3.5719092218661057},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":5.519558807730414},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":-2948000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-40479000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-77451000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":34.618259129797},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":6.914367680031194},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":7.0977295621132575},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":4.78939050906727},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":18739000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-163153000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-239093000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.71269208952986},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-3.970035011311848},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-4.383129372339107},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":4.78939050906727},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":-17417000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-41067000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-46473000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":39.382798225589575},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.780673579064459},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":8.310066160670809},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":4.966172845532424},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":21716000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-5909000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-48322000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":39.936578917165775},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.7438799930287817},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-0.7200758332518608},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":4.5024444444444445},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":1111000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":22067000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-34033000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":40.35529488844246},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.70029640797736},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.694770826508583},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":4.720804105690146},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":14872000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":-7895000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-58264000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":42.48024422552796},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.375489136227293},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":6.898153082509858},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":4.419969859106494},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":22086000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-32804000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-187092000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":40.603500697822035},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":3.8966259458539323},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.811946959372504},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":4.419969859106494},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":59785000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-21684000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-26491000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":39.425790791228074},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.367348024114052},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-4.823190211548762},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":4.909438806403953},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":-9104000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":445000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-33441000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":40.87438465519912},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.726384549414596},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.1793274371054325},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":4.814923335804474},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":20003000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":31560000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-35202000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":39.533595524289595},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.620797097435329},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":35.19602005206891},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":5.51872361494762},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":27257000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":2056000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-53050000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":43.283116373159814},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.588527113301943},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.855386373755824},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":5.543787772759082},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":46736000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":12377000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-148184000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":40.80035208232193},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.866694192002831},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":12.625690212928136},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":5.543787772759082},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":84893000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":12730000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-27599000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":40.543064869441345},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":1.4550940049186276},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.297321632554326},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":6.181382559983571},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":69227000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":14700000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-29725000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":42.11370248079925},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":7.104032566830395},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.377234633672243},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":6.046211952899355},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":29078000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":14826792},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-19.82554216625993},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-32.90440031069251},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-35111039},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":58266652},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-26395114},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":47.42275645371619},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-33.88642841877109},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-42.869322301579054},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-16985839},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":20881223},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":43.57994653900319},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-25.045477538255057},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":-38.898621065108294},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":-5508941},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-4974416},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":21651601},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-4756757},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":48.025996841272466},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-11.893439637849681},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-26.574525313618253},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":-4180249},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-9831638},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":17057618},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-5604356},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":49.410508309657814},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":16.326958676325436},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-30.740661819623803},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-5179865},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":13487249},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-43.74842326760875},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-46.77217899593681},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":14054176},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-33.38276045139638},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-39.65880862803113},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":15898435},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-41.61462262356847},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-53.60388129958725},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":17032425},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-22.666172614912945},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-33.98661234978144},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":18052343},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-21.594355143878307},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-35.38370265154449},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-15.708427549379572},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-25.43012022996784},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-17.45152607054466},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":-36.129532218996744},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-29.11339872943618},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-56.82308321911991},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-9.296427585623805},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-33.69349162861989},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":-28.994993920988897},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-14.25446486621868},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-14.52558382397599},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-15.112854200058056},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-21.103824674252117},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-2.8429843247830053},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":4.837803054478732},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-13.224208545172637},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-3.5437383533390814},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.9151720002235018},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.463506199799511},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-1.7941075110078313},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-12.042575862867732},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-1.2477837270341208},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":3.2346141732283464},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.491243730999361},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.1907657436205281},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-27.213825010950504},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-29.663106973955905},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-6.936933472252014},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-25.952447073853268},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-22.092067908013437},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-52.410910439670175},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-52.050512628157044},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":-10.086708635229838},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-31.36934762547029},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-35.5641644970043},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-58.68392318067956},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":-55.09133092730353},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-101.78734083093224},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-83.9586084284839},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-75.54883910042328},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-68.60279486422891},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-45.61493627017883},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-42.187097328408214},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-31.46599289646813},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-45.90589642290844},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-42.84750659614856},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-16.88694219744615},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-18.790647151391926},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-21.274489988851148},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-18.34584921085196},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-2.511763930746898},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":8.709500447966784},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":-3.0052377544650333},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-3.3639021428930342},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-8.237068326945211},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":0.16812183354805071},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":10.92616185675511},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.7208243201077029},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.1231244583785156},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.276921422907903},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":4.810414055571735},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-80.6789380962232},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-25.707314504343287},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-48.227311260775636},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":174574454},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#555"}],"scale":100,"value":32.64051451651683},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":194569956},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#556"}],"scale":100,"value":36.385878609131204},"#557":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":240231000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#557"}],"scale":100,"value":45.35884211446483},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":240231000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#558"}],"scale":100,"value":45.35884211446483},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":384591000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#559"}],"scale":100,"value":0},"#560":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":394489000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#560"}],"scale":100,"value":0},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":394169000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#561"}],"scale":100,"value":0},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":394169000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#562"}],"scale":100,"value":0},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":719754000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#563"}],"scale":100,"value":0},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":719754000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#564"}],"scale":100,"value":0},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":756365000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#565"}],"scale":100,"value":6.387260119122382},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":1108153000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#566"}],"scale":100,"value":6.81178501524609},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-3677557},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":125601136},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#568"}],"scale":100,"value":-2.9279647598091785},"#569":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":3197320},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#569"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":10.458838986832596},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-3710812},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":112779717},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#571"}],"scale":100,"value":-3.2903185951424225},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":112779717},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#572"}],"scale":100,"value":-3.2903185951424225},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-2895540},"#574":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":113637601},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#574"}],"scale":100,"value":-2.548047454820874},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":-21687155},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"totalAssets@2013Q4"}],"scale":100,"value":-34.634488108255965},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"totalAssets@FY2013"}],"scale":100,"value":-34.634488108255965},"#576":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":-26111481},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"totalAssets@2014Q3"}],"scale":100,"value":-34.69645828915688},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-37339017},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":87539542},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#578"}],"scale":100,"value":-42.653886628742015},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":87539542},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#579"}],"scale":100,"value":-42.653886628742015},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":-34783868},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"totalAssets@2015Q1"}],"scale":100,"value":-30.78367476343633},"#581":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-30745715},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-27.238048424730817},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-22937824},"#583":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":93606639},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#583"}],"scale":100,"value":-24.50448413172916},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-3909892},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":117670054.5},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#585"}],"scale":100,"value":-3.3227587227810793},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-1613812},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":118279770},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#587"}],"scale":100,"value":-1.3644023825883327},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-3160674},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":119774395},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#589"}],"scale":100,"value":-2.6388561595322604},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":119774395},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#590"}],"scale":100,"value":-2.638855324629275},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-4268397},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":120542536.5},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#592"}],"scale":100,"value":-3.5409882054373396},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-4543835},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":128365126.5},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#594"}],"scale":100,"value":-3.5397737094895474},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#581"},{"ref":"equity@2015Q2"}],"scale":100,"value":-29.984296181510416},"#595":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-4262340},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":130175775},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#596"}],"scale":100,"value":-3.2742958511289832},"#597":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":130175775},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#597"}],"scale":100,"value":-3.2742966193210683},"#598":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-4903815},"#599":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":131015347.5},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#599"}],"scale":100,"value":-3.742931720270406},"#600":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-5752653},"#601":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":131060237},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#601"}],"scale":100,"value":-4.389319851451208},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-5604105},"#603":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":133962390},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"#603"}],"scale":100,"value":-4.183342055930773},"#604":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":-5362000},"#605":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":136932596},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#605"}],"scale":100,"value":-3.915795184369396},"#606":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":136932596},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#606"}],"scale":100,"value":-3.915064898061233},"#607":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-5263000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":147482182.5},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#608"}],"scale":100,"value":-3.5685666639765112},"#609":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":-7423000},"#610":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":157281745},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#610"}],"scale":100,"value":-4.719555978985356},"#611":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-4259000},"#612":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":171048567},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"#612"}],"scale":100,"value":-2.4899360893213447},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-1383000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":188045429},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#613"},{"ref":"#614"}],"scale":100,"value":-0.7354605785179708},"#615":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":188045429},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#615"}],"scale":100,"value":-0.7354605785179708},"#616":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":-1551000},"#617":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":295852379},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#616"},{"ref":"#617"}],"scale":100,"value":-0.5242479392061944},"#618":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":4263000},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":296521654},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"#619"}],"scale":100,"value":1.437669034451022},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":4743000},"#621":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":316120967.5},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"#621"}],"scale":100,"value":1.500375010714846},"#622":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":6787883},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#622"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":38.30564139861568},"#623":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-3188000},"#624":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":335257000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#624"}],"scale":100,"value":-0.9509122852020987},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":335257000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#625"}],"scale":100,"value":-0.9509122852020987},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-10486000},"#627":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":602969344.5},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#627"}],"scale":100,"value":-1.739060218508339},"#628":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":-18114000},"#629":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":597645155},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#629"}],"scale":100,"value":-3.030895481784672},"#630":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":-23731000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":592134748},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#631"}],"scale":100,"value":-4.007702652167273},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":-29699000},"#633":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":609399000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#633"}],"scale":100,"value":-4.873490110748459},"#634":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":609399000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#634"}],"scale":100,"value":-4.873490110748459},"#635":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":-36353000},"#636":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":813716000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"#636"}],"scale":100,"value":-4.467529211665987},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":-49464000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":978472000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#638"}],"scale":100,"value":-5.055228969250014},"#639":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":-65843000},"#640":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":961912000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#639"},{"ref":"#640"}],"scale":100,"value":-6.8450128494082625},"#641":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-59494000},"#642":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":954896500},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#642"}],"scale":100,"value":-6.230413453185764},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":954896500},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#643"}],"scale":100,"value":-6.230413453185764},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":-66738000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":1126738500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#645"}],"scale":100,"value":-5.923113481965869},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":-63104000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":1291942500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#647"}],"scale":100,"value":-4.88442790604071},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":-51821000},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":1304915000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#649"}],"scale":100,"value":-3.9712165160182846},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":23613336},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#650"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":37.39199657657413},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":-33614000},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":1294902000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"#652"}],"scale":100,"value":-2.595872120052328},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":1294902000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#653"}],"scale":100,"value":-2.595872120052328},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":9774000},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":1440303500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#655"}],"scale":100,"value":0.6786069741551},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":25032000},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":1458351000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#657"}],"scale":100,"value":1.7164592063227575},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":44093000},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":1488015500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"#659"}],"scale":100,"value":2.9632083805578637},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":46925000},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":1519649500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"#661"}],"scale":100,"value":3.087883094095053},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":1519649500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#662"}],"scale":100,"value":3.087883094095053},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":15626000},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":1519807000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"#664"}],"scale":100,"value":1.0281568646545254},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":33676000},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":1576912500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"#666"}],"scale":100,"value":2.1355655434274254},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":123444000},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":1638620000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"#668"}],"scale":100,"value":7.533412261537147},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":139137000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":1676326500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"#670"}],"scale":100,"value":8.300113372901997},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":1676326500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#671"}],"scale":100,"value":8.300113372901997},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":200342000},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":1699101500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#673"}],"scale":100,"value":11.791055449012317},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":203474000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":1729954500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#675"}],"scale":100,"value":11.761812232633865},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":104912955.5},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#567"},{"ref":"#676"}],"scale":100,"value":-3.5053411492158375},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":7704477},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#677"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":39.81601324265587},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":103671379.5},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#570"},{"ref":"#678"}],"scale":100,"value":-3.5793986902624364},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":103671379.5},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#679"}],"scale":100,"value":-3.5793986902624364},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":102958160},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#573"},{"ref":"#680"}],"scale":100,"value":-2.812346296786967},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":-116430830},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#575"},{"ref":"#681"}],"scale":100,"value":18.626642960459872},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":-116430830},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#682"}],"scale":100,"value":18.626642960459872},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#576"},{"ref":"equity@2014Q3"}],"scale":100,"value":16.22171360898672},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":-13832669.5},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#577"},{"ref":"#683"}],"scale":100,"value":269.9335583778677},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":-13832669.5},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#684"}],"scale":100,"value":269.9335583778677},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#580"},{"ref":"equity@2015Q1"}],"scale":100,"value":-33.86662269752899},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":-29099702},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#582"},{"ref":"#685"}],"scale":100,"value":78.82494466781826},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":102205440.5},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#584"},{"ref":"#686"}],"scale":100,"value":-3.825522380092868},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":103897316.5},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#586"},{"ref":"#687"}],"scale":100,"value":-1.5532759212313245},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":105866295.5},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#588"},{"ref":"#688"}],"scale":100,"value":-2.9855337669768565},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":105866295.5},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#689"}],"scale":100,"value":-2.9855328223891617},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":104797149.5},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#591"},{"ref":"#690"}],"scale":100,"value":-4.073008684267696},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":108263020.5},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#593"},{"ref":"#691"}],"scale":100,"value":-4.197033279706066},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":6518116},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#692"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":19.56779303059133},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":112342765.5},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#595"},{"ref":"#693"}],"scale":100,"value":-3.794049381844708},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":112342765.5},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#694"}],"scale":100,"value":-3.794050271977682},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":110557050.5},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#598"},{"ref":"#695"}],"scale":100,"value":-4.435551579770121},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":110485704},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#600"},{"ref":"#696"}],"scale":100,"value":-5.206694433516937},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":114151464},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#602"},{"ref":"#697"}],"scale":100,"value":-4.90935884974721},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":119188500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#604"},{"ref":"#698"}],"scale":100,"value":-4.498756171946119},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":119188500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#699"}],"scale":100,"value":-4.497917164827143},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":117624629.5},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#607"},{"ref":"#700"}],"scale":100,"value":-4.474403041584075},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":115304720},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#609"},{"ref":"#701"}],"scale":100,"value":-6.437724318657553},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":120289330.5},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#611"},{"ref":"#702"}],"scale":100,"value":-3.540629898177046},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":126369500},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#613"},{"ref":"#703"}],"scale":100,"value":-1.0944096478976335},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":126369500},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#704"}],"scale":100,"value":-1.0944096478976335},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":251158271},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#616"},{"ref":"#705"}],"scale":100,"value":-0.6175388904472909},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":251091727},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#618"},{"ref":"#706"}],"scale":100,"value":1.6977859250615612},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":259131484},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#620"},{"ref":"#707"}],"scale":100,"value":1.830344937938919},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":3474163},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":12.841267279731404},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":262717000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#623"},{"ref":"#709"}],"scale":100,"value":-1.2134730527525817},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":262717000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#710"}],"scale":100,"value":-1.2134730527525817},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":551595500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#626"},{"ref":"#711"}],"scale":100,"value":-1.90103073719782},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":552201000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#628"},{"ref":"#712"}],"scale":100,"value":-3.2803272721346035},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":559003500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#630"},{"ref":"#713"}],"scale":100,"value":-4.245232811601358},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":556961500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#632"},{"ref":"#714"}],"scale":100,"value":-5.3323254838978995},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":556961500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#715"}],"scale":100,"value":-5.3323254838978995},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":714725000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#635"},{"ref":"#716"}],"scale":100,"value":-5.086291930462766},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":876239500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#637"},{"ref":"#717"}],"scale":100,"value":-5.645031980411748},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":876727500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#639"},{"ref":"#718"}],"scale":100,"value":-7.510087227787425},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":875661500},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#641"},{"ref":"#719"}],"scale":100,"value":-6.794177887231538},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":875661500},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#720"}],"scale":100,"value":-6.794177887231538},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":828480500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#644"},{"ref":"#721"}],"scale":100,"value":-8.05547022531007},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":985226000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#646"},{"ref":"#722"}],"scale":100,"value":-6.405027881927598},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":984246500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#648"},{"ref":"#723"}],"scale":100,"value":-5.265042852578089},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":3740114},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":13.1882672851658},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":992511500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#651"},{"ref":"#725"}],"scale":100,"value":-3.386761765480803},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":992511500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#726"}],"scale":100,"value":-3.386761765480803},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":963375500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#654"},{"ref":"#727"}],"scale":100,"value":1.0145576672854977},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":966794000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#656"},{"ref":"#728"}],"scale":100,"value":2.5891761843784713},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":980001500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#658"},{"ref":"#729"}],"scale":100,"value":4.4992788276344475},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":1004407000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#660"},{"ref":"#730"}],"scale":100,"value":4.671910888713439},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":1004407000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#731"}],"scale":100,"value":4.671910888713439},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":1013666500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#663"},{"ref":"#732"}],"scale":100,"value":1.5415326441191457},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":1033729000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#665"},{"ref":"#733"}],"scale":100,"value":3.2577203503045773},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":1099926000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#667"},{"ref":"#734"}],"scale":100,"value":11.222936815749424},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":1132009500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#669"},{"ref":"#735"}],"scale":100,"value":12.291151266840075},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":1132009500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#736"}],"scale":100,"value":12.291151266840075},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":1155776000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#672"},{"ref":"#737"}],"scale":100,"value":17.33398167118888},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":1154675000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#674"},{"ref":"#738"}],"scale":100,"value":17.621755039296772},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-18656498},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":-89086676.5},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":20.941962067694824},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":-89086676.5},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#741"}],"scale":100,"value":20.941962067694824},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":3108642},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":10.292907161655451},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":13520241},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":11.636684033821098},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":3148734},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":10.31396643114837},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":6628846},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#745"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":20.650920677375908},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":6357180},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":18.82614533728053},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":7973366},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#747"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":39.111896092806255},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":22652874},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":17.464702435796386},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":9492429},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#749"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":28.18620440292443},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":8896636},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":22.97188696119463},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":10674994},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":26.60434243922605},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":11814454},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":29.66328220969954},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":40877513},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":26.829647306439153},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":11622000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#754"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":26.921473245309247},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":12427000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":26.093438320209984},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":14466000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#756"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":28.476377952755904},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":14109000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":27.32025637550104},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":52625000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#758"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":27.233397330738928},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":8050834},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":35.750227623208715},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":15306000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":27.934734997809898},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":19928000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":33.18457336974623},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":18924000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":28.995188919192238},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":18770000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#763"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":28.546660177637186},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":72928000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":29.662168208181818},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":23316000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#765"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":33.26200462210049},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":28636000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":35.80395098774694},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":23400000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#767"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":27.794274854495793},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":31347000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":37.0873855327607},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":106699000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":33.46999592208037},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":38757000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":41.48949836212987},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":37391000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":34.42494660086912},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":43743000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#772"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":40.65712426805466},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":49964000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":43.12111090973427},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":169855000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":39.919950927050984},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":35351000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":26.746411845261054},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":37324000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":25.563157930784143},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":49288000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#777"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":32.56923473399722},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":29436000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":12.512486557025838},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":35481000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#779"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":14.003796863837836},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":49588000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":29.902371663058624},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":171551000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":28.815441156709397},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":56327000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":33.623643461754284},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":51922000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":28.321451363926453},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":52746000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":26.291365310710233},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":47287000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":21.950970425353145},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":208282000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#786"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":27.159128694280188},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":39400000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":17.601150775746156},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":5820769},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#788"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":34.857193912677985},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":22521000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":8.57263577812628},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":126838000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":13.006664431175064},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":34395000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":13.065576697347382},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":40898000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":15.45134100774872},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":4502648},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":47.98966420276307},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":4309640},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":40.90113000945455},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":5472354},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#795"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":48.74475673690999},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":5346673},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":43.210155710736586},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":19631315},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":45.10927881206985},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":5465012},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":39.358582546793585},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":5539672},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":37.31331963660334},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":5693583},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":23.23133415931522},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":29422260},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":33.91063346559693},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-12-31","value":-76369731},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2011-12-31","value":-76369731}},"quality":[{"metric":"grossProfit","periodKey":"2016Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4888e+7 ≠ revenue − cost 1.3963e+7 (6.21% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.4912e+7 ≠ revenue − cost 1.4009e+7 (6.05% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5351e+7 ≠ revenue − cost 1.4583e+7 (5.01% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2016Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.5220e+7 ≠ revenue − cost 1.4469e+7 (4.93% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"unit-sanity","severity":"error","message":"Differs from the adjacent year by a factor of 983 (3.595e+4) — a unit-scale tagging error, not a real change."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.012e+8 against net income -1.645e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2014","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.313e+8 against net income -3.734e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2019","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -1.438e+3 against net income -1.383e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2021Q2","rule":"per-share-consistency","severity":"error","message":"Earnings per share times the share count gives -7.362e+3 against net income -7.475e+6 — off by a factor of 1000, so the count is tagged on the wrong scale."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 21 of 29 period(s), by up to 83.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}