{"schemaVersion":2,"ticker":"FSLR","company":{"ticker":"FSLR","name":"FIRST SOLAR, INC.","exchange":"Nasdaq","cik":1274494,"sic":"3674","sicDescription":"Semiconductors & Related Devices","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:39.985Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[2066200000,2563515000,2766207000,3368545000,3309616000,3391187000,4112650000,2904563000,2941324000,2244044000,3063117000,2711332000,2923377000,2619319000,3318602000,4206289000,5219376000],"costOfRevenue":[1021618000,1378669000,1794456000,2515796000,2444984000,2566246000,2979888000,2266145000,2392377000,1851867000,2513905000,2030659000,2193423000,2549461000,2017923000,2348425000,3099037000],"grossProfit":[1044582000,1184846000,971751000,852749000,864632000,824941000,1132762000,638418000,548947000,392177000,549212000,680673000,729954000,69858000,1300679000,1857864000,2120339000],"operatingExpenses":[364967000,435943000,1040415000,890312000,494225000,402942000,402603000,1206569000,371096000,352064000,710997000,363184000,290487000,350605000,450296000,464559000,523475000],"operatingIncome":[679615000,748903000,-68664000,-37563000,370407000,421999000,730159000,-568151000,177851000,40113000,-161785000,317489000,586751000,-27236000,857266000,1394420000,1596864000],"pretaxIncome":[686314000,762077000,-53713000,-39804000,380979000,432101000,733330000,-537251000,202115000,113147000,-120129000,293190000,572162000,8598000,891290000,1406338000,1580913000],"interestExpense":[5258000,6000,100000,13888000,1884000,1982000,6975000,20538000,25765000,25921000,27066000,24036000,13107000,12225000,12965000,38870000,44131000],"netIncome":[640138000,664201000,-39493000,-96338000,350718000,395964000,593406000,-416112000,-165615000,144326000,-114933000,398355000,468693000,-44166000,830777000,1292044000,1528229000],"dilutedEps":[7.53,7.68,-0.46,-1.11,3.67,3.9,5.83,-4.05,-1.59,1.36,-1.09,3.73,4.38,-0.41,7.74,12.02,14.21],"cash":[664499000,765689000,605619000,901294000,1325072000,1482054000,1126826000,1347155000,2268534000,1403562000,1352741000,1227002000,1450654000,1481269000,1946994000,1621376000,2803514000],"currentAssets":[1351271000,1584460000,2613261000,2832324000,3792764000,3077654000,3345586000,3787829000,3832772000,3859523000,3599834000,3014535000,3191243000,3791421000,4634809000,5089033000,6028832000],"totalAssets":[3349512000,4380403000,5777614000,6348692000,6883502000,6720991000,7316331000,6824368000,6864501000,7121362000,7515689000,7108931000,7413746000,8251228000,10365132000,12124361000,13321310000],"currentLiabilities":[394927000,469677000,973724000,1101374000,1588061000,1000539000,960800000,907881000,650276000,845457000,1318208000,847398000,726878000,1038048000,1306158000,2077442000,2254102000],"totalLiabilities":[696725000,925458000,2133751000,2743166000,2380385000,1729504000,1767844000,1606019000,1765804000,1908959000,2418922000,1588003000,1454195000,2415173000,3677663000,4146784000,3783317000],"totalDebt":[174958000,237391000,663648000,562572000,223323000,213473000,289415000,188388000,393540000,466791000,471697000,279231000,239901000,184349000,464068000,373354000,282593000],"equity":[2652787000,3454945000,3643863000,3605526000,4503117000,4991487000,5618396000,5218349000,5098697000,5212403000,5096767000,5520928000,5959551000,5836055000,6687469000,7977577000,9537993000],"operatingCashFlow":[675193000,705492000,-33463000,762209000,856126000,735516000,-325209000,206753000,1340677000,-326809000,174201000,37120000,237559000,873369000,602260000,1217999000,2057105000],"capex":[279941000,588914000,731814000,379228000,282576000,257549000,166438000,229452000,514357000,739838000,668717000,416635000,540291000,903605000,1386775000,1526076000,869875000],"depreciationAndAmortization":[129628000,156093000,235231000,265390000,238774000,216588000,225226000,204251000,91899000,130736000,205475000,232925000,259900000,269724000,307994000,423498000,529216000],"dilutedShares":[85044000,86491000,86067000,86860000,95468000,101643000,101815000,102866000,104328000,106113000,105310000,106686000,106924000,106551000,107372000,107525000,107537000],"sharesOutstanding":[85208199,85843511,86467873,87145323,99506941,100288942,101766797,104034731,104468460,104885261,105448921,105980466,106332315,106609094,106847475,107060281,107309794],"totalCosts":[1386585000,1814612000,2834871000,3406108000,2939209000,2969188000,3382491000,3472714000,2763473000,2203931000,3224902000,2393843000,2336626000,2646555000,2461336000,2811869000,3622512000],"freeCashFlow":[395252000,116578000,-765277000,382981000,573550000,477967000,-491647000,-22699000,826320000,-1066647000,-494516000,-379515000,-302732000,-30236000,-784515000,-308077000,1187230000],"capexOutflow":[-279941000,-588914000,-731814000,-379228000,-282576000,-257549000,-166438000,-229452000,-514357000,-739838000,-668717000,-416635000,-540291000,-903605000,-1386775000,-1526076000,-869875000],"grossMargin":[50.555706127190014,46.21958521795269,35.12936667429444,25.315054422606792,26.12484348637425,24.32602507617539,27.543360120603506,21.979829668008577,18.663261850785563,17.476350731090832,17.929840747186606,25.104745564172887,24.969547205167174,2.667029101839066,39.19358211680702,44.16871974322259,40.62437732020073],"operatingMargin":[32.89202400542058,29.21391136778993,-2.4822437366400996,-1.1151105299172193,11.191842195590063,12.443990850401349,17.753978578288937,-19.560636143888082,6.046630701004037,1.7875317952767416,-5.281711407040606,11.709705782987845,20.071000079702344,-1.0398122565445447,25.832142570877735,33.15083675895784,30.594921691788446],"netMargin":[30.981415158261544,25.909776225222007,-1.4276950351148703,-2.85992913854498,10.596939342811975,11.676265567189306,14.428798949582387,-14.326148201984257,-5.630627567721203,6.431513820584624,-3.7521583406706305,14.692225076088064,16.032588338760277,-1.686163464625729,25.033945016606392,30.716957394035454,29.27991775262024],"currentRatio":[3.4215715815834318,3.3735098801942613,2.683780003368511,2.571627803089595,2.388298686259533,3.075996038135445,3.4820836802664448,4.172164633911272,5.894069595064249,4.565013951034766,2.730854311307472,3.5574015987764898,4.390341983111334,3.652452487746231,3.5484290568216097,2.4496630952873772,2.6746047871835437],"netDebt":[-489541000,-528298000,58029000,-338722000,-1101749000,-1268581000,-837411000,-1158767000,-1874994000,-936771000,-881044000,-947771000,-1210753000,-1296920000,-1482926000,-1248022000,-2520921000],"ebit":[691572000,762083000,-53613000,-25916000,382863000,434083000,740305000,-516713000,227880000,139068000,-93063000,317226000,585269000,20823000,904255000,1445208000,1625044000],"fcfMargin":[19.12941631981415,4.547584078891679,-27.665210882627367,11.36933008168215,17.329805028740495,14.0943864198583,-11.954506218618166,-0.7814944967625078,28.093470831503094,-47.53235676305812,-16.144208660655142,-13.997363657420042,-10.35555797285126,-1.1543458433279796,-23.639924281369083,-7.324199549769404,22.7465888642627],"ebitda":[821200000,918176000,181618000,239474000,621637000,650671000,965531000,-312462000,319779000,269804000,112412000,550151000,845169000,290547000,1212249000,1868706000,2154260000],"debtToCapital":[6.187191560766618,6.42929029210776,15.406762745353408,13.497091479135086,4.7249727067306475,4.1013379545664135,4.898853399338605,3.484319655274521,7.165386344398467,8.219317741214686,8.470863778593163,4.814195610844461,3.869713000439394,3.06207025309265,6.489066616029533,4.470806907637004,2.8775574084886584],"returnOnAssets":[23.431052702280777,17.185208375512538,-0.7775730243412665,-1.588909268824323,5.300980321177274,5.821076904519706,8.45468957682954,-5.885310195768965,-2.4197031909648636,2.0638840806605927,-1.570439291357255,5.44773129147971,6.454636428256305,-0.5638821998683177,8.92523565294182,11.490201224189448,12.011701322397826],"returnOnEquity":[30.732802522619146,21.749513567392935,-1.1126656757021742,-2.657823990408019,8.650473328274535,8.340821797307187,11.185910344157424,-7.679649193553968,-3.210512001206547,2.7994297407648068,-2.2297236343953974,7.503606008648769,8.165042590992936,-0.748855124526879,13.267463694723624,17.62072890872623,17.44994881696685],"revenueGrowth":[65.78659569397762,24.069063982189533,7.906799843184076,21.774870788773228,-1.749390315403243,2.464666595762166,21.27464513163091,-29.37490425881123,1.2656292874349884,-23.70633089044254,36.499863639037386,-11.484543358937971,7.820694772901282,-10.400916474337729,26.697130055560248,26.74882375168821,24.08505454570524]}},"quarterly":{"keys":["2009Q1","2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '09","Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[418208000,525876000,480851000,641265000,567961000,587854000,797899000,609801000,567293000,532774000,1005788000,660352000,497055000,957332000,839147000,1075011000,755205000,519760000,1265587000,769064000,950158000,544353000,890288000,1007993000,469209000,896217000,1271245000,1475979000,876068000,1016424000,681276000,330795000,891791000,623326000,1087026000,339181000,567265000,309318000,676220000,691241000,531978000,584956000,546806000,1399377000,532124000,642411000,927565000,609232000,803374000,629180000,583504000,907319000,367040000,620955000,628933000,1002391000,548286000,810673000,801090000,1158553000,794108000,1010482000,887668000,1514031000,844568000,1097170000,1594856000,1682782000,1044240000,1056193000],"costOfRevenue":[182924000,227780000,235858000,375056000,285925000,303660000,476007000,313077000,307628000,337976000,626624000,522228000,420310000,713591000,600431000,781464000,585879000,379662000,901553000,577890000,713447000,451628000,700886000,699611000,430228000,731734000,786880000,1031046000,598457000,834373000,510368000,322947000,807607000,512433000,795226000,277111000,394467000,317376000,547093000,592931000,531866000,507774000,408443000,1065822000,441786000,504951000,634550000,449372000,618607000,455062000,458924000,660830000,355577000,644155000,607951000,941778000,436235000,500253000,424915000,656520000,448105000,511593000,442357000,946370000,500165000,597320000,984111000,1017441000,558109000,451189000],"grossProfit":[235284000,298096000,244993000,266209000,282036000,284194000,321892000,296724000,259665000,194798000,379164000,138124000,76745000,243741000,238716000,293547000,169326000,140098000,364034000,191174000,236711000,92725000,189402000,308382000,38981000,164483000,484365000,444933000,277611000,182051000,170908000,7848000,84184000,110893000,291800000,62070000,172798000,-8058000,129127000,98310000,112000,77182000,138363000,333555000,90338000,137460000,293015000,159860000,184767000,174118000,124580000,246489000,11463000,-23200000,20982000,60613000,112051000,310420000,376175000,502033000,346003000,498889000,445311000,567661000,344403000,499850000,610745000,665341000,486131000,605004000],"operatingExpenses":[67228000,94055000,82202000,121482000,90895000,103721000,110254000,131073000,130282000,130268000,156421000,623444000,533027000,104082000,131671000,121532000,108119000,101002000,156130000,128974000,97437000,90817000,105527000,109161000,109094000,107350000,86544000,99615000,97690000,182294000,97584000,829001000,92179000,96965000,84811000,97141000,98534000,95576000,70652000,87302000,76751000,85766000,97059000,451421000,88682000,86564000,85852000,102086000,83314000,61996000,71847000,73330000,71174000,77354000,95319000,106758000,94032000,142040000,103421000,110803000,103977000,126378000,123312000,110892000,123159000,138243000,144650000,117423000,140828000,154618000],"operatingIncome":[168056000,204041000,162791000,144727000,191141000,180473000,211638000,165651000,129383000,64530000,222743000,-485320000,-456282000,139659000,107045000,172015000,61207000,39096000,207904000,62200000,139274000,1908000,83875000,199221000,-70113000,57133000,397821000,345318000,179921000,-243000,73324000,-821153000,-7995000,13928000,206989000,-35071000,74264000,-103634000,58475000,11008000,-76639000,-8584000,41304000,-117866000,1656000,50896000,207163000,57774000,252348000,110377000,50867000,173159000,-57804000,144827000,-68353000,-45906000,18002000,168515000,272965000,397784000,243141000,372511000,321999000,456769000,221244000,361607000,466095000,547918000,345303000,450386000],"pretaxIncome":[169732000,201298000,164967000,150317000,195359000,180438000,212915000,173365000,133007000,71957000,222765000,-481442000,-456486000,135347000,110761000,170574000,66189000,41062000,208688000,65040000,140832000,4366000,87230000,202491000,-66723000,58616000,397887000,343550000,213998000,3165000,77778000,-832192000,15360000,9966000,209282000,-32493000,96323000,-94740000,63379000,48185000,-68820000,-6707000,45592000,-90194000,1577000,46822000,193209000,51582000,256161000,102795000,46040000,167166000,-62754000,139604000,-61680000,-6572000,35673000,188471000,290465000,376681000,255519000,377131000,327342000,446346000,217059000,352167000,460345000,551342000,354334000,459377000],"interestExpense":[935000,3827000,89000,407000,0,6000,0,0,0,0,0,100000,920000,7372000,2902000,2694000,750000,875000,275000,null,410000,930000,89000,553000,194000,826000,1775000,4180000,4642000,7151000,5563000,3182000,9169000,6374000,4149000,6073000,5182000,6065000,3198000,11476000,10121000,8921000,4976000,3048000,6789000,3254000,10975000,3018000,2996000,4623000,2958000,2530000,2865000,3236000,2991000,3133000,748000,1415000,3734000,7068000,9210000,9765000,9008000,10887000,9525000,9184000,14121000,11301000,7615000,5563000],"netIncome":[164595000,180579000,153344000,141620000,172345000,159043000,176869000,155944000,115968000,61138000,196514000,-413113000,-449416000,110983000,87917000,154178000,59142000,33598000,195038000,62940000,112007000,4528000,89833000,193318000,-60917000,93885000,349318000,211120000,195636000,-11415000,150457000,-750790000,9129000,51963000,205747000,-432454000,82951000,-48491000,57750000,52116000,-67599000,-18548000,30622000,-59408000,90704000,36911000,155037000,115703000,209671000,82449000,45203000,131370000,-43255000,55805000,-49168000,-7548000,42561000,170579000,268398000,349239000,236616000,349356000,312956000,393116000,209535000,341868000,455943000,520883000,346619000,422569000],"dilutedEps":[1.99,2.11,1.79,1.653460304171899,2,1.84,2.04,1.8006797144830762,1.33,0.7,2.25,-4.98408074668982,-5.2,1.27,1,1.7729120973761268,0.66,0.37,1.94,0.6152248793438675,1.1,0.04,0.89,1.9115842149851252,-0.61,0.92,3.41,2.0807343327598917,1.9,-0.11,1.45,-7.3600838114633715,0.09,0.5,1.95,-4.211599006283794,0.78,-0.46,0.54,0.4905556658067077,-0.64,-0.18,0.29,-0.5595854833813934,0.85,0.35,1.45,1.0791794311743348,1.96,0.77,0.42,1.2197898355112602,-0.41,0.52,-0.46,-0.07002316899294612,0.4,1.59,2.5,3.2477494186587292,2.2,3.25,2.91,3.6597320515442844,1.95,3.18,4.24,4.8378476298387705,3.22,3.92],"cash":[624932000,429160000,364814000,664499000,420886000,510482000,621216000,765689000,355725000,357477000,678560000,605619000,610480000,630240000,614699000,901294000,842753000,928657000,1192648000,1325072000,975194000,851346000,622523000,1482054000,779908000,1075144000,1189703000,1126826000,1086280000,916660000,1414219000,1347155000,1656245000,1509516000,2019073000,2268534000,1858338000,2024491000,1434883000,1403562000,1013402000,1221568000,878999000,1352741000,929355000,1052700000,1277054000,1227002000,972879000,1346888000,1367464000,1450654000,1334980000,1708853000,1150982000,1481269000,906634000,829913000,1492958000,1946994000,1682081000,1702913000,1005130000,1621376000,837641000,1124740000,1992173000,2803514000,2362979000,1688279000],"currentAssets":[null,1244487000,1203392000,1351271000,1404533000,1615870000,1614841000,1584460000,1394255000,1836231000,2430468000,2613261000,2900403000,2464424000,2710036000,2832324000,3109926000,3601279000,3596566000,3792764000,3036037000,3170269000,3253026000,3077654000,3149703000,3156206000,3251329000,3345586000,3274157000,3076621000,3465418000,3787829000,3330238000,3436912000,3966494000,3832772000,3770299000,3986040000,3886089000,3859523000,3662826000,3412246000,3043490000,3599834000,2747843000,2731176000,2800493000,3014535000,3136890000,3155476000,3046325000,3191243000,2994993000,3383417000,3338750000,3791421000,3619864000,3660730000,3824002000,4634809000,4241393000,3948923000,3818103000,5089033000,4574103000,5423591000,5901768000,6028832000,5645737000,5317215000],"totalAssets":[null,2910179000,3095072000,3349512000,3473514000,3631315000,4201771000,4380403000,4433981000,4939232000,5763312000,5777614000,5773512000,5487334000,5981729000,6348692000,6294425000,6868126000,6862710000,6883502000,6376353000,6612015000,6720991000,6720991000,6674674000,6803805000,7060642000,7316331000,7577789000,7544020000,8087660000,6824368000,6604503000,6680286000,7054693000,6864501000,6840189000,7025692000,7094555000,7121362000,7256926000,7137807000,7054687000,7515689000,6949141000,7072618000,6985217000,7108931000,7108910000,7248473000,7268630000,7413746000,7399225000,7419369000,7492817000,8251228000,8564596000,8997166000,9582645000,10365132000,10760582000,11014255000,11436638000,12124361000,12116665000,12858044000,13459309000,13321310000,13351097000,13388598000],"currentLiabilities":[null,366128000,346659000,394927000,322474000,325219000,457778000,469677000,469889000,591869000,747001000,973724000,1171033000,962265000,1139827000,1101374000,1533441000,1854795000,1636186000,1588061000,997934000,1211243000,918672000,1000539000,984906000,914107000,896287000,960800000,1064129000,952029000,1407324000,907881000,527051000,503848000,579017000,650276000,553738000,815412000,868184000,845457000,836516000,843319000,760806000,1318208000,732435000,747036000,731091000,847398000,669341000,660923000,715236000,726878000,734990000,803554000,816268000,1038048000,1174173000,1090614000,1199105000,1306158000,1758717000,1772629000,1782165000,2077442000,2371712000,2852617000,3089854000,2254102000,2208317000,2111816000],"totalLiabilities":[null,625288000,635898000,696725000,626659000,619069000,900425000,925458000,868132000,1257694000,1697528000,2133751000,2564516000,2125895000,2523575000,2743166000,2620443000,2711388000,2443335000,2380385000,1742964000,1944060000,1646737000,1729504000,1687568000,1762335000,1671914000,1767844000,1838844000,1739375000,2141901000,1606019000,1376697000,1388977000,1542297000,1765804000,1680818000,1914864000,1923598000,1908959000,2127765000,2002683000,1872204000,2418922000,1780519000,1845822000,1589104000,1588003000,1414130000,1464838000,1438555000,1454195000,1524050000,1523542000,1664480000,2415173000,2695868000,2957528000,3280269000,3677663000,3858068000,3758858000,3842990000,4146784000,3929331000,4311914000,4443997000,3783317000,3472529000,3068260000],"totalDebt":[null,233574000,192489000,174958000,162484000,138633000,250395000,237391000,131700000,360826000,608341000,663648000,864308000,518851000,529692000,562572000,562217000,255764000,229214000,223323000,198885000,194674000,218253000,213473000,242509000,299685000,285477000,289415000,299342000,233430000,787157000,188388000,277363000,321033000,343660000,393540000,437879000,456295000,466103000,466791000,570717000,481288000,480304000,471697000,472395000,464756000,260868000,279231000,256900000,279323000,278612000,239901000,252055000,175167000,259659000,184349000,320378000,437410000,499449000,464068000,418695000,418725000,373321000,373354000,327942000,327972000,282565000,282593000,237182000,0],"equity":[null,2284891000,2459174000,2652787000,2846855000,3012246000,3301346000,3454945000,3565849000,3681538000,4025784000,3643863000,3208996000,3361439000,3458154000,3605526000,3673982000,4156738000,4419375000,4503117000,4633389000,4667955000,4793217000,4991487000,4987106000,5041470000,5388728000,5618396000,5738945000,5804645000,5945759000,5218349000,5227806000,5291309000,5512396000,5098697000,5159371000,5110827000,5170956000,5212403000,5129161000,5135124000,5182483000,5096767000,5168622000,5226796000,5396113000,5520928000,5694780000,5783635000,5830075000,5959551000,5875175000,5895827000,5828337000,5836055000,5868728000,6039638000,6302376000,6687469000,6902514000,7255397000,7593648000,7977577000,8187334000,8546130000,9015312000,9537993000,9878568000,10320338000],"operatingCashFlow":[63741000,19069000,178585000,413798000,31273000,76327000,248077000,349815000,-43813000,-203022000,202638000,10734000,-16136000,428471000,22315000,327559000,66455000,222373000,375092000,192206000,-318176000,118380000,-47211000,982523000,-424617000,-10401000,21002000,88807000,84218000,-61668000,-84223000,268426000,493144000,-167804000,581379000,433958000,-45286000,129142000,-225166000,-185499000,-303440000,13570000,-317622000,781693000,-504864000,147769000,207897000,186318000,-279478000,177249000,305321000,34467000,-138839000,88018000,128975000,795215000,-34598000,-89678000,165427000,561109000,267723000,193014000,-53734000,810996000,-607982000,149577000,1273617000,1241893000,-214866000,-144901000],"capex":[86404000,59562000,64791000,69184000,105976000,133530000,137641000,211767000,168990000,220976000,223895000,117953000,124490000,157482000,57241000,40015000,71667000,85189000,69504000,56216000,50813000,62408000,71028000,73300000,55342000,38769000,45159000,27168000,51754000,78385000,45729000,53584000,112993000,104509000,97627000,199228000,177725000,194898000,237997000,129218000,149168000,178668000,182735000,158146000,112546000,108406000,106332000,89351000,90155000,90627000,164617000,194892000,154761000,198687000,223256000,326901000,370961000,382695000,286207000,346912000,413456000,365162000,433919000,313539000,205966000,288134000,204048000,171727000,118529000,161320000],"depreciationAndAmortization":[null,null,34607000,38908000,39089000,38658000,35176000,43170000,48269000,56018000,62240000,68704000,73164000,65065000,63902000,63259000,56615000,56445000,59924000,65790000,61110000,62866000,60741000,31871000,63229000,65346000,64985000,31666000,58738000,56677000,58053000,30783000,32968000,27972000,28612000,25761000,24419000,30345000,34428000,41544000,48872000,49944000,51154000,55505000,56279000,57597000,59401000,59648000,63205000,65708000,65693000,65294000,65207000,66553000,67423000,70541000,68855000,71705000,77743000,89691000,90584000,97337000,111158000,124419000,124843000,123413000,140329000,140631000,147393000,147845000],"dilutedShares":[82612000,85668000,85892000,86004000,86092000,86401000,86610000,86860000,87053000,87126000,87151000,82926000,86507000,87653000,87765000,87085000,89377000,91142000,100378000,101321000,101822000,101814000,101415000,101514000,100375000,101607000,102299000,101725000,102919000,102287000,103684000,102134000,104410000,104611000,105660000,102645000,106305000,104776000,106163000,105819000,105046000,105369000,106227000,105424000,106386000,106473000,106751000,107133000,106890000,106836000,106899000,107059000,106412000,107056000,106596000,106608000,107154000,107278000,107498000,107510000,107407000,107525000,107562000,107558000,107415000,107518000,107538000,107672000,107623000,107732000],"sharesOutstanding":[null,84633454,85071436,85208199,85279882,85546131,85710763,85843511,86066220,86290962,86377679,86467873,86714539,86961313,87021447,87145323,87624484,97629891,99438507,99506941,100094905,100177488,100209077,100288942,100791414,100891055,100919021,101766797,102219007,102349660,103912069,104034731,104289617,104395532,104431990,104468460,104762691,104797535,104814322,104885261,105352685,105390383,105406367,105448921,105905580,105960516,105974984,105980466,106310928,106318905,106326000,106332315,106583300,106594255,106605913,106609094,106825067,106830548,106844040,106847475,107041246,107045972,107057732,107060281,107244215,107247360,107307994,107309794,107453003,107469302],"totalCosts":[250152000,321835000,318060000,496538000,376820000,407381000,586261000,444150000,437910000,468244000,783045000,1145672000,953337000,817673000,732102000,902996000,693998000,480664000,1057683000,706864000,810884000,542445000,806413000,808772000,539322000,839084000,873424000,1130661000,696147000,1016667000,607952000,1151948000,899786000,609398000,880037000,374252000,493001000,412952000,617745000,680233000,608617000,593540000,505502000,1517243000,530468000,591515000,720402000,551458000,551026000,518803000,532637000,734160000,424844000,476128000,697286000,1048297000,530284000,642158000,528125000,760769000,550967000,637971000,565669000,1057262000,623324000,735563000,1128761000,1134864000,698937000,605807000],"freeCashFlow":[-22663000,-40493000,113794000,344614000,-74703000,-57203000,110436000,138048000,-212803000,-423998000,-21257000,-107219000,-140626000,270989000,-34926000,287544000,-5212000,137184000,305588000,135990000,-368989000,55972000,-118239000,909223000,-479959000,-49170000,-24157000,61639000,32464000,-140053000,-129952000,214842000,380151000,-272313000,483752000,234730000,-223011000,-65756000,-463163000,-314717000,-452608000,-165098000,-500357000,623547000,-617410000,39363000,101565000,96967000,-369633000,86622000,140704000,-160425000,-293600000,-110669000,-94281000,468314000,-405559000,-472373000,-120780000,214197000,-145733000,-172148000,-487653000,497457000,-813948000,-138557000,1069569000,1070166000,-333395000,-306221000],"capexOutflow":[-86404000,-59562000,-64791000,-69184000,-105976000,-133530000,-137641000,-211767000,-168990000,-220976000,-223895000,-117953000,-124490000,-157482000,-57241000,-40015000,-71667000,-85189000,-69504000,-56216000,-50813000,-62408000,-71028000,-73300000,-55342000,-38769000,-45159000,-27168000,-51754000,-78385000,-45729000,-53584000,-112993000,-104509000,-97627000,-199228000,-177725000,-194898000,-237997000,-129218000,-149168000,-178668000,-182735000,-158146000,-112546000,-108406000,-106332000,-89351000,-90155000,-90627000,-164617000,-194892000,-154761000,-198687000,-223256000,-326901000,-370961000,-382695000,-286207000,-346912000,-413456000,-365162000,-433919000,-313539000,-205966000,-288134000,-204048000,-171727000,-118529000,-161320000],"grossMargin":[56.260042849491164,56.68560649278537,50.949878444674134,41.51310300733706,49.65763494324435,48.34431678614078,40.34244935762546,48.65915273999223,45.772643060993175,36.56297041522297,37.69820280218097,20.916723202170964,15.439941253985978,25.460446323741397,28.44745914601375,27.306418259906177,22.421196893558704,26.954363552408804,28.764043878453236,24.858009216398116,24.91280397575982,17.03398346293673,21.2742393472674,30.593664836958194,8.307811657491651,18.353032803439344,38.101624785151564,30.144941086560173,31.688293602779694,17.91093087136864,25.086455416013482,2.3724663311114136,9.439879971876818,17.79053015596975,26.843884138925837,18.29996373617626,30.461600839113995,-2.6050860279712142,19.09541273550028,14.222246654929322,0.021053502212497507,13.194496680092177,25.303855480737226,23.835964146902512,16.976870052844824,21.39751654314761,31.589699913213632,26.239593455366755,22.99887723526029,27.673797641374488,21.350324933505167,27.166740694287235,3.123092850915431,-3.7361805605881266,3.3361264236413097,6.046842000776144,20.436596958521648,38.29164163602341,46.95789486824202,43.332760780042,43.57127745848172,49.37138909945947,50.16639103809082,37.49335383489506,40.778599236532756,45.55811770281725,38.29467989586521,39.53815764608844,46.55357006052249,57.28157637855959],"operatingMargin":[40.18478843063738,38.80021145669321,33.85476998072168,22.568984741097676,33.6538952498499,30.700309940903693,26.52440973105619,27.164763586809464,22.807085580114688,12.112077541321462,22.146118267467894,-73.49413646055437,-91.79708482964661,14.58835597264063,12.756406207732377,16.001231615304402,8.104686806893492,7.521933199938433,16.42747594594445,8.087753424942527,14.657983198583816,0.35050785060429535,9.421108674945636,19.764125346108553,-14.942808002404046,6.374906970075328,31.29381039846764,23.395861323230207,20.537332718464775,-0.023907345753347027,10.76274520165102,-248.23621880620928,-0.8965105052641259,2.2344647904948616,19.041770850007268,-10.33990701130075,13.091588587344539,-33.5040314498348,8.647333707964863,1.59249813017457,-14.406422821996397,-1.4674608004704628,7.553684487734223,-8.422748122914697,0.31120565883140017,7.922653877346433,22.33406823241498,9.48308690285474,31.411024006253623,17.542992466384817,8.717506649483123,19.08468796531319,-15.748692240627724,23.323268191736922,-10.868089287730172,-4.579650056714396,3.283322937299147,20.787049772226286,34.074198903993306,34.33455353358888,30.618127509104553,36.864684378346176,36.27471081530482,30.169065230500564,26.19611446325222,32.95815598312021,29.224895539158396,32.56024844572856,33.06739829924155,42.642395850000895],"netMargin":[39.3572098094728,34.338703420578234,31.89012812700816,22.08447365753628,30.344513091567908,27.054846951794154,22.166840665297237,25.57293280922793,20.442346371275512,11.475409836065573,19.538312248704496,-62.55951371389804,-90.41574876019757,11.592947901041645,10.476948615677587,14.341992779608766,7.83125111724631,6.464137294135755,15.41087258323608,8.183974285625123,11.78824995421814,0.8318131800504452,10.0903303200762,19.178506199943847,-12.982913797476177,10.475699523664469,27.47841682759814,14.303726543534834,22.33114324458832,-1.1230549455738945,22.08458833130772,-226.96534107226532,1.0236703442847035,8.336408235818817,18.92751415329532,-127.49947668059237,14.622971627017357,-15.676746907713099,8.540120079264145,7.53948333504523,-12.707104429130528,-3.1708367808860842,5.600158008507588,-4.245317737821902,17.045651013673506,5.745698625957526,16.714408154684577,18.991615673503688,26.098803297094502,13.104199116310117,7.746819216320711,14.478920864657304,-11.784819093286835,8.986963628604327,-7.8176848726334915,-0.7529995780089805,7.762554579179478,21.0416530462961,33.50410066284687,30.144412901265632,29.79645086058823,34.57320367903634,35.255974080399426,25.96485805112313,24.80972520862737,31.159072887519713,28.58834904217058,30.95368265170414,33.1934229679001,40.00869159329782],"currentRatio":[null,3.3990489664816677,3.471399848265875,3.4215715815834318,4.355492225729826,4.968559647499069,3.527563578852632,3.3735098801942613,2.967200764435856,3.102428071076539,3.2536341986155306,2.683780003368511,2.476790150234878,2.561065818667415,2.3775853704114747,2.571627803089595,2.0280702028966227,1.941604867384266,2.1981400647603633,2.388298686259533,3.0423224381572327,2.6173682737485375,3.5410091958827525,3.075996038135445,3.1979732075954455,3.452775222156706,3.627553451070918,3.4820836802664448,3.076842187366381,3.231646304891973,2.4624166147951714,4.172164633911272,6.318625711743266,6.82132706689319,6.850392993642673,5.894069595064249,6.808813915606297,4.888375447013289,4.4761122066290095,4.565013951034766,4.378668190447045,4.0462102715579755,4.0003496292090235,2.730854311307472,3.7516544130195855,3.6560165775143365,3.830566919849923,3.5574015987764898,4.686534964987951,4.774347389938011,4.259188575519129,4.390341983111334,4.074875848651002,4.210565811382931,4.0902620217869625,3.652452487746231,3.0829051596315025,3.356577120777837,3.189046830761276,3.5484290568216097,2.4116404174179245,2.2277210854611993,2.1423959061029705,2.4496630952873772,1.9286081109342113,1.9012685544536823,1.910047529753833,2.6746047871835437,2.556579059980972,2.5178400959174474],"netDebt":[null,-195586000,-172325000,-489541000,-258402000,-371849000,-370821000,-528298000,-224025000,3349000,-70219000,58029000,253828000,-111389000,-85007000,-338722000,-280536000,-672893000,-963434000,-1101749000,-776309000,-656672000,-404270000,-1268581000,-537399000,-775459000,-904226000,-837411000,-786938000,-683230000,-627062000,-1158767000,-1378882000,-1188483000,-1675413000,-1874994000,-1420459000,-1568196000,-968780000,-936771000,-442685000,-740280000,-398695000,-881044000,-456960000,-587944000,-1016186000,-947771000,-715979000,-1067565000,-1088852000,-1210753000,-1082925000,-1533686000,-891323000,-1296920000,-586256000,-392503000,-993509000,-1482926000,-1263386000,-1284188000,-631809000,-1248022000,-509699000,-796768000,-1709608000,-2520921000,-2125797000,-1688279000],"ebit":[170667000,205125000,165056000,150724000,195359000,180444000,212915000,173365000,133007000,71957000,222765000,-481342000,-455566000,142719000,113663000,173268000,66939000,41937000,208963000,null,141242000,5296000,87319000,203044000,-66529000,59442000,399662000,347730000,218640000,10316000,83341000,-829010000,24529000,16340000,213431000,-26420000,101505000,-88675000,66577000,59661000,-58699000,2214000,50568000,-87146000,8366000,50076000,204184000,54600000,259157000,107418000,48998000,169696000,-59889000,142840000,-58689000,-3439000,36421000,189886000,294199000,383749000,264729000,386896000,336350000,457233000,226584000,361351000,474466000,562643000,361949000,464940000],"fcfMargin":[-5.419073762338358,-7.700104207075433,23.66512703519385,53.7397175894521,-13.152839719628636,-9.730817515913817,13.840849531081002,22.6382049225895,-37.51200878558346,-79.58308776329174,-2.1134672515480397,-16.236643487109905,-28.291838931305392,28.30668984218641,-4.162083639696024,26.748005369247384,-0.6901437358068339,26.393720178543944,24.145949666044295,17.682533573278686,-38.8344885797941,10.282298435022861,-13.280983232392215,90.20132084250585,-102.29108989810511,-5.486394478123044,-1.9002631278785758,4.176143427514891,3.705648419985663,-13.778993805734615,-19.074794943605824,64.94717272026482,42.62781301896969,-43.68709150588938,44.50233941046488,69.20493777658537,-39.31337205715142,-21.258381342178602,-68.49294608263583,-45.52927271385812,-85.08021008387566,-28.224003172888217,-91.50539679520708,44.55890013913334,-116.02746728206208,6.1273857390362245,10.94963695266639,15.916268350973029,-46.010077498151546,13.767443338949109,24.113630754887712,-17.68121245118861,-79.99128160418482,-17.822386485333077,-14.990626982524372,46.71969321352646,-73.96851278347431,-58.26924049524285,-15.076957645208402,18.48832120757531,-18.351785903176896,-17.036226276173153,-54.93641766966929,32.85646066692161,-96.37447783955821,-12.628580803339501,67.06367220614274,63.5950467737354,-31.92704742204857,-28.992901865473453],"ebitda":[null,null,199663000,189632000,234448000,219102000,248091000,216535000,181276000,127975000,285005000,-412638000,-382402000,207784000,177565000,236527000,123554000,98382000,268887000,null,202352000,68162000,148060000,234915000,-3300000,124788000,464647000,379396000,277378000,66993000,141394000,-798227000,57497000,44312000,242043000,-659000,125924000,-58330000,101005000,101205000,-9827000,52158000,101722000,-31641000,64645000,107673000,263585000,114248000,322362000,173126000,114691000,234990000,5318000,209393000,8734000,67102000,105276000,261591000,371942000,473440000,355313000,484233000,447508000,581652000,351427000,484764000,614795000,703274000,509342000,612785000],"debtToCapital":[null,9.274458846956382,7.259180370959658,6.187191560766618,5.399325233880264,4.399819859791506,7.049922840657581,6.42929029210776,3.5618189238330578,8.926113531586962,13.127418876271141,15.406762745353408,21.218843474486558,13.371449041179911,13.282659360466779,13.497091479135086,13.27173251303822,5.796348647547355,4.930829548493102,4.7249727067306475,4.115764130924695,4.0034721958019,4.355069470634366,4.1013379545664135,4.637224728780226,5.6108650657020815,5.031136520446477,4.898853399338605,4.95739934189945,3.8659672163727676,11.691175116398304,3.484319655274521,5.038228617504749,5.720125395066801,5.868454809858376,7.165386344398467,7.823109562731699,8.196245744210383,8.268549255915184,8.219317741214686,10.012793256276712,8.569314359416651,8.481759953182063,8.470863778593163,8.374287827886356,8.16571648646977,4.611434968581298,4.814195610844461,4.316428302596914,4.60704164534869,4.560914644996544,3.869713000439394,4.1136859559703165,2.8853100497216766,4.265098071680731,3.06207025309265,5.176482677789005,6.753230792793261,7.342867539226605,6.489066616029533,5.718932487789926,5.456324515038984,4.685859829503541,4.470806907637004,3.8512198547645435,3.695833110775603,3.039027081128305,2.8775574084886584,2.3446803252354003,0],"returnOnAssets":[null,19.834312597266354,20.396585281376332,23.431052702280777,18.652235171644623,19.15012075223183,17.8125526340638,17.185208375512538,15.373364131118642,11.899333846486112,10.628391153390293,-0.7775730243412665,-11.851627035159368,-10.646496650958714,-11.300582092476304,-1.588909268824323,6.831656479479467,5.420032924715065,6.8816707370403645,5.300980321177274,6.37029549408884,5.5565145794839985,3.965163838632785,5.8757941218390135,3.4750062198170304,4.712630312571277,8.353204587584068,8.45468957682954,11.927187602591918,10.380095937886056,7.206061775108524,-5.885310195768965,-8.498189150244546,-7.581965686058778,-6.392018466350639,-2.4197031909648636,-1.3654905593969724,-2.8053014531323486,-4.809358066237866,2.0638840806605927,-0.08830175535916392,0.3349313612406087,-0.048186326871785784,-1.570439291357255,0.6105841961747751,1.3909365835293457,3.180135704631599,5.44773129147971,7.359796887918532,7.860574309596943,6.356543605385971,6.454636428256305,2.9744277951645746,2.578743348885269,1.283776583691287,-0.5638821998683177,0.5218048987144117,1.905688380647926,5.55170923047353,8.92523565294182,10.60618432596067,12.029220713511549,11.87639939954184,11.490201224189448,11.058699501736376,10.535013825019535,11.250522022721208,12.011701322397826,13.077811862699203,13.304665793056497],"returnOnEquity":[null,25.26221163285251,25.670774007857922,30.732802522619146,22.758025961982607,23.648699287936108,22.563136661273635,21.749513567392935,18.956870611835505,15.235597682865176,14.45488206159847,-1.1126656757021742,-17.85655612785237,-15.76128957967632,-17.734754082676794,-2.657823990408019,11.97795489103699,8.907345490801825,11.220675925153687,8.650473328274535,9.716262822498237,8.487842013314232,5.8465196331282225,8.419224224622743,4.714144126679552,6.511590542179377,11.306366318026665,11.185910344157424,15.848498203113149,13.731349888877261,9.63074905816205,-7.679649193553968,-10.989927645845155,-9.719596890902755,-8.44727619760773,-3.210512001206547,-1.767429206222249,-3.6962985294558734,-6.369611335468493,2.7994297407648068,-0.12098907793648306,0.4629926494866118,-0.06585251528501786,-2.2297236343953974,0.8423172249793961,1.9075422315555417,4.220673518489599,7.503606008648769,9.524125131335468,10.224122924888226,8.070878556461018,8.165042590992936,3.729781144351901,3.2385567074921773,1.625470089751503,-0.748855124526879,0.7093042236469426,2.6211630631902483,7.8147096547416455,13.267463694723624,16.04905771889688,18.106142631440985,17.96437599704779,17.62072890872623,16.76574873385073,15.915866865271944,16.86393368398744,17.44994881696685,18.435979559725276,18.50917723444579],"revenueGrowth":[null,96.92706363442318,37.900566112408015,47.87582641340617,35.8082580916673,11.785668104267932,65.93476981434998,-4.906551893522959,-0.1176137093920171,-9.369673422312342,26.05455076394381,8.289753542549128,-12.381256246771954,79.68819799765004,-16.568203239648916,62.79363127544097,51.935902465521934,-45.70744527499342,50.81827141132602,-28.459894828983145,25.814580147112377,4.731606895490237,-29.654144677529082,31.067505435178354,-50.61779198827985,64.6389383359695,42.79031055119242,46.42750495291137,86.71167859099036,13.412711430379032,-46.40875676993813,-77.58809576559015,1.794723697247247,-38.674608234358885,59.55736001268208,2.5351048232288953,-36.39036500704762,-50.37620763452833,-37.79173635221237,103.79708769064307,-6.220549478638726,89.11152923528537,-19.137854544379053,102.44415478827209,0.027444743955573614,9.822106278079046,69.63328858864021,-56.46405507593737,50.97496072344041,-2.059584907481349,-37.092926102213866,48.928322872075,-54.31268624575851,-1.307257064750944,7.785550741725844,10.478343339002038,49.38044899738448,30.5526165342094,27.372868016147976,15.578950728807417,44.83463010180817,24.64729921929063,10.807524747531483,30.68292948186229,6.354299415192899,8.578876219467535,79.66807409977604,11.14580877141882,23.641909236438032,-3.7347904153412825]}},"filings":[{"accn":"0001274494-19-000004","filed":"2019-02-22","form":"10-K"},{"accn":"0001274494-18-000040","filed":"2018-07-27","form":"10-Q"},{"accn":"0001274494-18-000046","filed":"2018-10-26","form":"10-Q"},{"accn":"0001274494-20-000011","filed":"2020-02-21","form":"10-K"},{"accn":"0001274494-19-000016","filed":"2019-05-03","form":"10-Q"},{"accn":"0001274494-19-000032","filed":"2019-08-02","form":"10-Q"},{"accn":"0001274494-19-000036","filed":"2019-10-25","form":"10-Q"},{"accn":"0001628280-21-003343","filed":"2021-02-26","form":"10-K"},{"accn":"0001274494-20-000014","filed":"2020-05-08","form":"10-Q"},{"accn":"0001274494-20-000036","filed":"2020-08-07","form":"10-Q"},{"accn":"0001274494-20-000059","filed":"2020-10-28","form":"10-Q"},{"accn":"0001274494-22-000009","filed":"2022-03-01","form":"10-K"},{"accn":"0001628280-21-008263","filed":"2021-04-30","form":"10-Q"},{"accn":"0001274494-21-000024","filed":"2021-07-30","form":"10-Q"},{"accn":"0001274494-21-000033","filed":"2021-11-05","form":"10-Q"},{"accn":"0001274494-23-000002","filed":"2023-02-28","form":"10-K"},{"accn":"0001274494-22-000020","filed":"2022-04-29","form":"10-Q"},{"accn":"0001274494-22-000035","filed":"2022-07-29","form":"10-Q"},{"accn":"0001274494-22-000040","filed":"2022-10-28","form":"10-Q"},{"accn":"0001274494-24-000004","filed":"2024-02-27","form":"10-K"},{"accn":"0001274494-23-000010","filed":"2023-04-27","form":"10-Q"},{"accn":"0001274494-23-000022","filed":"2023-07-27","form":"10-Q"},{"accn":"0001274494-23-000025","filed":"2023-10-31","form":"10-Q"},{"accn":"0001274494-25-000010","filed":"2025-02-25","form":"10-K"},{"accn":"0001274494-24-000022","filed":"2024-05-01","form":"10-Q"},{"accn":"0001274494-24-000033","filed":"2024-07-30","form":"10-Q"},{"accn":"0001274494-24-000038","filed":"2024-10-29","form":"10-Q"},{"accn":"0001274494-26-000021","filed":"2026-02-24","form":"10-K"},{"accn":"0001274494-25-000033","filed":"2025-04-29","form":"10-Q"},{"accn":"0001274494-25-000054","filed":"2025-07-31","form":"10-Q"},{"accn":"0001274494-25-000082","filed":"2025-10-30","form":"10-Q"},{"accn":"0001274494-26-000109","filed":"2026-04-30","form":"10-Q"},{"accn":"0001274494-26-000170","filed":"2026-07-30","form":"10-Q"},{"accn":"0001274494-12-000015","filed":"2012-02-29","form":"10-K"},{"accn":"0001274494-11-000021","filed":"2011-05-05","form":"10-Q"},{"accn":"0001274494-11-000037","filed":"2011-08-05","form":"10-Q"},{"accn":"0001274494-11-000055","filed":"2011-11-04","form":"10-Q"},{"accn":"0001274494-13-000006","filed":"2013-02-27","form":"10-K"},{"accn":"0001274494-12-000022","filed":"2012-05-04","form":"10-Q"},{"accn":"0001274494-12-000038","filed":"2012-08-03","form":"10-Q"},{"accn":"0001274494-12-000048","filed":"2012-11-02","form":"10-Q"},{"accn":"0001274494-14-000011","filed":"2014-02-26","form":"10-K"},{"accn":"0001274494-13-000017","filed":"2013-05-07","form":"10-Q"},{"accn":"0001274494-13-000040","filed":"2013-08-07","form":"10-Q"},{"accn":"0001274494-13-000052","filed":"2013-11-01","form":"10-Q"},{"accn":"0001274494-15-000006","filed":"2015-02-25","form":"10-K"},{"accn":"0001274494-14-000020","filed":"2014-05-07","form":"10-Q"},{"accn":"0001274494-14-000033","filed":"2014-08-06","form":"10-Q"},{"accn":"0001274494-14-000042","filed":"2014-11-07","form":"10-Q"},{"accn":"0001274494-16-000067","filed":"2016-02-24","form":"10-K"},{"accn":"0001274494-15-000012","filed":"2015-05-01","form":"10-Q"},{"accn":"0001274494-15-000033","filed":"2015-08-05","form":"10-Q"},{"accn":"0001274494-15-000042","filed":"2015-11-09","form":"10-Q"},{"accn":"0001274494-17-000006","filed":"2017-02-22","form":"10-K"},{"accn":"0001274494-16-000074","filed":"2016-04-28","form":"10-Q"},{"accn":"0001274494-16-000087","filed":"2016-08-04","form":"10-Q"},{"accn":"0001274494-16-000101","filed":"2016-11-03","form":"10-Q"},{"accn":"0001274494-18-000011","filed":"2018-02-23","form":"10-K"},{"accn":"0001274494-17-000023","filed":"2017-05-05","form":"10-Q"},{"accn":"0001274494-17-000039","filed":"2017-07-28","form":"10-Q"},{"accn":"0001274494-17-000045","filed":"2017-10-27","form":"10-Q"},{"accn":"0001274494-18-000023","filed":"2018-04-27","form":"10-Q"},{"accn":"0001274494-10-000012","filed":"2010-04-29","form":"10-Q"},{"accn":"0001274494-10-000029","filed":"2010-08-02","form":"10-Q"},{"accn":"0001274494-10-000039","filed":"2010-11-01","form":"10-Q"},{"accn":"0001274494-10-000007","filed":"2010-02-22","form":"10-K"},{"accn":"0001274494-09-000019","filed":"2009-08-03","form":"10-Q"},{"accn":"0001274494-09-000032","filed":"2009-10-30","form":"10-Q"},{"accn":"0001274494-11-000007","filed":"2011-02-28","form":"10-K"}],"provenance":{"#0":{"kind":"filed","concept":"Revenues","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2904563000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2904563000},"#1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":623326000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":623326000},"#2":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":1087026000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":1087026000},"#3":{"kind":"filed","concept":"Revenues","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2941324000},"#4":{"kind":"filed","concept":"Revenues","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2602143000},"#5":{"kind":"computed","op":"sum","terms":[{"ref":"#3"},{"ref":"#4","weight":-1}],"rule":"quarter-from-ytd","value":339181000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":339181000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":2941324000},"#6":{"kind":"filed","concept":"Revenues","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":567265000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":567265000},"#7":{"kind":"filed","concept":"Revenues","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":309318000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":309318000},"#8":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":676220000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":676220000},"#9":{"kind":"filed","concept":"Revenues","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2244044000},"#10":{"kind":"filed","concept":"Revenues","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1552803000},"#11":{"kind":"computed","op":"sum","terms":[{"ref":"#9"},{"ref":"#10","weight":-1}],"rule":"quarter-from-ytd","value":691241000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":691241000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":2244044000},"#12":{"kind":"filed","concept":"Revenues","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":531978000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":531978000},"#13":{"kind":"filed","concept":"Revenues","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":584956000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":584956000},"#14":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":546806000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":546806000},"#15":{"kind":"filed","concept":"Revenues","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":3063117000},"#16":{"kind":"filed","concept":"Revenues","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1663740000},"#17":{"kind":"computed","op":"sum","terms":[{"ref":"#15"},{"ref":"#16","weight":-1}],"rule":"quarter-from-ytd","value":1399377000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":1399377000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":3063117000},"#18":{"kind":"filed","concept":"Revenues","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":532124000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":532124000},"#19":{"kind":"filed","concept":"Revenues","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":642411000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":642411000},"#20":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":927565000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":927565000},"#21":{"kind":"filed","concept":"Revenues","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2711332000},"#22":{"kind":"filed","concept":"Revenues","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2102100000},"#23":{"kind":"computed","op":"sum","terms":[{"ref":"#21"},{"ref":"#22","weight":-1}],"rule":"quarter-from-ytd","value":609232000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":609232000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":2711332000},"#24":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":803374000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":803374000},"#25":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":629180000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":629180000},"#26":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":583504000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":583504000},"#27":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2923377000},"#28":{"kind":"filed","concept":"Revenues","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2016058000},"#29":{"kind":"computed","op":"sum","terms":[{"ref":"#27"},{"ref":"#28","weight":-1}],"rule":"quarter-from-ytd","value":907319000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":907319000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":2923377000},"#30":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":367040000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":367040000},"#31":{"kind":"filed","concept":"Revenues","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":620955000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":620955000},"#32":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":628933000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":628933000},"#33":{"kind":"filed","concept":"Revenues","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2619319000},"#34":{"kind":"filed","concept":"Revenues","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1616928000},"#35":{"kind":"computed","op":"sum","terms":[{"ref":"#33"},{"ref":"#34","weight":-1}],"rule":"quarter-from-ytd","value":1002391000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1002391000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":2619319000},"#36":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":548286000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":548286000},"#37":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":810673000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":810673000},"#38":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":801090000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":801090000},"#39":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3318602000},"#40":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2160049000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":1158553000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1158553000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":3318602000},"#42":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":794108000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":794108000},"#43":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1010482000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1010482000},"#44":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":887668000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":887668000},"#45":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4206289000},"#46":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2692258000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":1514031000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1514031000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":4206289000},"#48":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":844568000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":844568000},"#49":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1097170000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":1097170000},"#50":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1594856000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":1594856000},"#51":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":5219376000},"#52":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3536594000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":1682782000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":1682782000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":5219376000},"#54":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1044240000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":1044240000},"#55":{"kind":"filed","concept":"Revenues","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1056193000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":1056193000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueNet","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":2066200000},"revenue@2010Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":567961000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":587854000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":797899000},"#56":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":2563515000},"#57":{"kind":"filed","concept":"SalesRevenueNet","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":1953714000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":609801000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueNet","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":2563515000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":567293000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":532774000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1005788000},"#58":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2766207000},"#59":{"kind":"filed","concept":"SalesRevenueNet","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":2105855000},"revenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":660352000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueNet","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":2766207000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":497055000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":957332000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":839147000},"#60":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3368545000},"#61":{"kind":"filed","concept":"SalesRevenueNet","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":2293534000},"revenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":1075011000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3368545000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":755205000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":519760000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":1265587000},"#62":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3309616000},"#63":{"kind":"filed","concept":"SalesRevenueNet","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":2540552000},"revenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":769064000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":3309616000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":950158000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":544353000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":890288000},"#64":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3391187000},"#65":{"kind":"filed","concept":"SalesRevenueNet","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":2383194000},"revenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":1007993000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":3391187000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":469209000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":896217000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1271245000},"#66":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4112650000},"#67":{"kind":"filed","concept":"SalesRevenueNet","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2636671000},"revenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":1475979000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":4112650000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":876068000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":1016424000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":681276000},"#68":{"kind":"filed","concept":"SalesRevenueNet","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2904563000},"#69":{"kind":"filed","concept":"SalesRevenueNet","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":2573768000},"revenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":330795000},"revenue@2017Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":891791000},"revenue@2009Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":418208000},"revenue@2009Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":525876000},"revenue@2009Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":480851000},"#70":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":65,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":2066200000},"#71":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":1424935000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":641265000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":394467000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":317376000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":547093000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1851867000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1258936000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":592931000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1851867000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2266145000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":512433000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":795226000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2392377000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":2115266000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":277111000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2392377000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":531866000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":507774000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":408443000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2513905000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1448083000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":1065822000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2513905000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":441786000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":504951000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":634550000},"#78":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2030659000},"#79":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1581287000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":449372000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2030659000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":618607000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":455062000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":458924000},"#80":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2193423000},"#81":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1532593000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":660830000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2193423000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":355577000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":644155000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":607951000},"#82":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2549461000},"#83":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1607683000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":941778000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2549461000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":436235000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":500253000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":424915000},"#84":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2017923000},"#85":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1361403000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":656520000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2017923000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":448105000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":511593000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":442357000},"#86":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2348425000},"#87":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1402055000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":946370000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2348425000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":500165000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":597320000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":984111000},"#88":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3099037000},"#89":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2081596000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":1017441000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3099037000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":558109000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":451189000},"costOfRevenue@2009Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":182924000},"costOfRevenue@2009Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":227780000},"costOfRevenue@2009Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":235858000},"#90":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1021618000},"#91":{"kind":"filed","concept":"CostOfGoodsSold","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":646562000},"costOfRevenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":375056000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1021618000},"costOfRevenue@2010Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":285925000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":303660000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":476007000},"#92":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":1378669000},"#93":{"kind":"filed","concept":"CostOfGoodsSold","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":1065592000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":313077000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":1378669000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":307628000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":337976000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":626624000},"#94":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1794456000},"#95":{"kind":"filed","concept":"CostOfGoodsSold","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":1272228000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":522228000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1794456000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":420310000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":713591000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":600431000},"#96":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2515796000},"#97":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":1734332000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":781464000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":2515796000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":585879000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":379662000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":901553000},"#98":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2444984000},"#99":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1867094000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":577890000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2444984000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":713447000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":451628000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":700886000},"#100":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2566246000},"#101":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1866635000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":699611000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2566246000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":430228000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":731734000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":786880000},"#102":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2979888000},"#103":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1948842000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":1031046000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2979888000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":598457000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":834373000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":510368000},"#104":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2266145000},"#105":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1943198000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":322947000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":807607000},"grossProfit@2009Q1":{"kind":"filed","concept":"GrossProfit","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":235284000},"grossProfit@2009Q2":{"kind":"filed","concept":"GrossProfit","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":298096000},"grossProfit@2009Q3":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":244993000},"#106":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1044582000},"#107":{"kind":"filed","concept":"GrossProfit","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":778373000},"grossProfit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":266209000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":1044582000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":282036000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":284194000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":321892000},"#108":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":1184846000},"#109":{"kind":"filed","concept":"GrossProfit","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":888122000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":296724000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":1184846000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":259665000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":194798000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":379164000},"#110":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":971751000},"#111":{"kind":"filed","concept":"GrossProfit","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":833627000},"grossProfit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":138124000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":971751000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":76745000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":243741000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":238716000},"#112":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":852749000},"#113":{"kind":"filed","concept":"GrossProfit","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":559202000},"grossProfit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":293547000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":852749000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":169326000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":140098000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":364034000},"#114":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":864632000},"#115":{"kind":"filed","concept":"GrossProfit","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":673458000},"grossProfit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":191174000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":864632000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":236711000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":92725000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":189402000},"#116":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":824941000},"#117":{"kind":"filed","concept":"GrossProfit","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":516559000},"grossProfit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":308382000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":824941000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":38981000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":164483000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":484365000},"#118":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1132762000},"#119":{"kind":"filed","concept":"GrossProfit","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":687829000},"grossProfit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":444933000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1132762000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":277611000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":182051000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":170908000},"#120":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":638418000},"#121":{"kind":"filed","concept":"GrossProfit","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":630570000},"grossProfit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":7848000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":638418000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":84184000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":110893000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":291800000},"#122":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":548947000},"#123":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":486877000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":62070000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":548947000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":172798000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-8058000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":129127000},"#124":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":392177000},"#125":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":293867000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":98310000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":392177000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":112000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":77182000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":138363000},"#126":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":549212000},"#127":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":215657000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":333555000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":549212000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":90338000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":137460000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":293015000},"#128":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":680673000},"#129":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":520813000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":159860000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":680673000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":184767000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":174118000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":124580000},"#130":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":729954000},"#131":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":483465000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":246489000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":729954000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11463000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-23200000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":20982000},"#132":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":69858000},"#133":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9245000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":60613000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":69858000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":112051000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":310420000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":376175000},"#134":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1300679000},"#135":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":798646000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":502033000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1300679000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":346003000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":498889000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":445311000},"#136":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1857864000},"#137":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1290203000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":567661000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1857864000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":344403000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":499850000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":610745000},"#138":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2120339000},"#139":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1454998000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":665341000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2120339000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":486131000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":605004000},"operatingExpenses@2009Q1":{"kind":"filed","concept":"OperatingExpenses","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":67228000},"operatingExpenses@2009Q2":{"kind":"filed","concept":"OperatingExpenses","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":94055000},"operatingExpenses@2009Q3":{"kind":"filed","concept":"OperatingExpenses","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":82202000},"#140":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":364967000},"#141":{"kind":"filed","concept":"OperatingExpenses","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":243485000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":121482000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":364967000},"operatingExpenses@2010Q1":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":90895000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":103721000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":110254000},"#142":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":435943000},"#143":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":304870000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":131073000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":435943000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":130282000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":130268000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":156421000},"#144":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1040415000},"#145":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":416971000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":623444000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":1040415000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":533027000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":104082000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":131671000},"#146":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":890312000},"#147":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":768780000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":121532000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":890312000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":108119000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":101002000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":156130000},"#148":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":494225000},"#149":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":365251000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":128974000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":494225000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":97437000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":90817000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":105527000},"#150":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":402942000},"#151":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":293781000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":109161000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":402942000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":109094000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":107350000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":86544000},"#152":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":402603000},"#153":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":302988000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":99615000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":402603000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":97690000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":182294000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":97584000},"#154":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1206569000},"#155":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":377568000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":829001000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1206569000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":92179000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":96965000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":84811000},"#156":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":371096000},"#157":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":273955000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":97141000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":371096000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":98534000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":95576000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":70652000},"#158":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":352064000},"#159":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":264762000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":87302000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":352064000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":76751000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":85766000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":97059000},"#160":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":710997000},"#161":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":259576000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":451421000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":710997000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":88682000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":86564000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":85852000},"#162":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":363184000},"#163":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":261098000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":102086000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":363184000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":83314000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":61996000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":71847000},"#164":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":290487000},"#165":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":217157000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":73330000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":290487000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":71174000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":77354000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":95319000},"#166":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":350605000},"#167":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":243847000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":106758000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":350605000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94032000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":142040000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":103421000},"#168":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":450296000},"#169":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":339493000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":110803000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":450296000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":103977000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":126378000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":123312000},"#170":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":464559000},"#171":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":353667000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":110892000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":464559000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":123159000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":138243000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":144650000},"#172":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":523475000},"#173":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":406052000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":117423000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":523475000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":140828000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":154618000},"operatingIncome@2009Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":168056000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":204041000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":162791000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":679615000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":534888000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":144727000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":679615000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":191141000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":180473000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":211638000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":748903000},"#177":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":583252000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":165651000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":748903000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":129383000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":64530000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":222743000},"#178":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-68664000},"#179":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":416656000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":-485320000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-68664000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-456282000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":139659000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":107045000},"#180":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37563000},"#181":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-209578000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":172015000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-37563000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":61207000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":39096000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":207904000},"#182":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":370407000},"#183":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":308207000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":62200000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":370407000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":139274000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":1908000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":83875000},"#184":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":421999000},"#185":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":222778000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":199221000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":421999000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-70113000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":57133000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":397821000},"#186":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":730159000},"#187":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":384841000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":345318000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":730159000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":179921000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-243000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":73324000},"#188":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-568151000},"#189":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":253002000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":-821153000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-568151000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-7995000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":13928000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":206989000},"#190":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":177851000},"#191":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":212922000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":-35071000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":177851000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":74264000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-103634000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":58475000},"#192":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40113000},"#193":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":29105000},"operatingIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":11008000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40113000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-76639000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-8584000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":41304000},"#194":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-161785000},"#195":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-43919000},"operatingIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":-117866000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-161785000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1656000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":50896000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":207163000},"#196":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":317489000},"#197":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":259715000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":57774000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":317489000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":252348000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":110377000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":50867000},"#198":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":586751000},"#199":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":413592000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199","weight":-1}],"rule":"quarter-from-ytd","value":173159000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":586751000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-57804000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":144827000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-68353000},"#200":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-27236000},"#201":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":18670000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":-45906000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-27236000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":18002000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":168515000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":272965000},"#202":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":857266000},"#203":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":459482000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#203","weight":-1}],"rule":"quarter-from-ytd","value":397784000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":857266000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":243141000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":372511000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":321999000},"#204":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1394420000},"#205":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":937651000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#204"},{"ref":"#205","weight":-1}],"rule":"quarter-from-ytd","value":456769000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1394420000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":221244000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":361607000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":466095000},"#206":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1596864000},"#207":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1048946000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#207","weight":-1}],"rule":"quarter-from-ytd","value":547918000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1596864000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":345303000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":450386000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":293190000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":256161000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":102795000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":46040000},"#208":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":572162000},"#209":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":404996000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#209","weight":-1}],"rule":"quarter-from-ytd","value":167166000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":572162000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-62754000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":139604000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-61680000},"#210":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8598000},"#211":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":15170000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#210"},{"ref":"#211","weight":-1}],"rule":"quarter-from-ytd","value":-6572000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":8598000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":35673000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":188471000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":290465000},"#212":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":891290000},"#213":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":514609000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":376681000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":891290000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":255519000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":377131000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":327342000},"#214":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1406338000},"#215":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":959992000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215","weight":-1}],"rule":"quarter-from-ytd","value":446346000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1406338000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":217059000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":352167000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":460345000},"#216":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1580913000},"#217":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1029571000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":551342000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1580913000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":354334000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":459377000},"pretaxIncome@2009Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":169732000},"pretaxIncome@2009Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":201298000},"pretaxIncome@2009Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":164967000},"#218":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":686314000},"#219":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":535997000},"pretaxIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219","weight":-1}],"rule":"quarter-from-ytd","value":150317000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":686314000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":195359000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":180438000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":212915000},"#220":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":762077000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":588712000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":173365000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":762077000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":133007000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":71957000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":222765000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-53713000},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":427729000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":-481442000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-53713000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-456486000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":135347000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":110761000},"#224":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-39804000},"#225":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-210378000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":170574000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-39804000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66189000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":41062000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":208688000},"#226":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":380979000},"#227":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":315939000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":65040000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":380979000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":140832000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4366000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":87230000},"#228":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":432101000},"#229":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":229610000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":202491000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":432101000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-66723000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":58616000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":397887000},"#230":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":733330000},"#231":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":389780000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":343550000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":733330000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":213998000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":3165000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":77778000},"#232":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-537251000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":294941000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":-832192000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-537251000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15360000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9966000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":209282000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":202115000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":234608000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":-32493000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":202115000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":96323000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-94740000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":63379000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":113147000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":64962000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":48185000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":113147000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-68820000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-6707000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":45592000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-120129000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-29935000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":-90194000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-120129000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":1577000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":46822000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":193209000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":293190000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":241608000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":51582000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12225000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1415000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3734000},"#242":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12965000},"#243":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":5897000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":7068000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":12965000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":9210000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":9765000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":9008000},"#244":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":38870000},"#245":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":27983000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":10887000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":38870000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":9525000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":9184000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":14121000},"#246":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":44131000},"#247":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":32830000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":11301000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":44131000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":7615000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5563000},"interestExpense@2009Q1":{"kind":"filed","concept":"InterestExpense","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":935000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":3827000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":89000},"#248":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":5258000},"#249":{"kind":"filed","concept":"InterestExpense","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":4851000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":407000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":5258000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":0},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":6000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":0},"#250":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":6000},"#251":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":6000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":0},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":6000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":0},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":0},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":0},"#252":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":100000},"#253":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":0},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":100000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":100000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":920000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7372000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":2902000},"#254":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13888000},"#255":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":11194000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":2694000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":13888000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":750000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":875000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":275000},"#256":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1884000},"#257":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":1900000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":-16000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1884000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":410000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":930000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":89000},"#258":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1982000},"#259":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1429000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":553000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1982000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":194000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":826000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":1775000},"#260":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6975000},"#261":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":2795000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":4180000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":6975000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":4642000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7151000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":5563000},"#262":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20538000},"#263":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":17356000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":3182000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":20538000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9169000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6374000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":4149000},"#264":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25765000},"#265":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":19692000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":6073000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":25765000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":5182000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":6065000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":3198000},"#266":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":25921000},"#267":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":14445000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":11476000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":25921000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10121000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8921000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":4976000},"#268":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":27066000},"#269":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":24018000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":3048000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":27066000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":6789000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":3254000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":10975000},"#270":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24036000},"#271":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":21018000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":3018000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":24036000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2996000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":4623000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2958000},"#272":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13107000},"#273":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":10577000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":2530000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13107000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":2865000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3236000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":2991000},"#274":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":12225000},"#275":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9092000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":3133000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":748000},"netIncome@2009Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":164595000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":63,"unit":"USD","start":"2009-03-29","end":"2009-06-27","value":180579000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2009-06-28","end":"2009-09-26","value":153344000},"#276":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":640138000},"#277":{"kind":"filed","concept":"NetIncomeLoss","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":498518000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":141620000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":640138000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":172345000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-03-28","end":"2010-06-26","value":159043000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-06-27","end":"2010-09-25","value":176869000},"#278":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":664201000},"#279":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":508257000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":155944000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":664201000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":115968000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":61138000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":196514000},"#280":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-39493000},"#281":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":373620000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":-413113000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-39493000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-449416000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":110983000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":87917000},"#282":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-96338000},"#283":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-250516000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":154178000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-96338000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":59142000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":33598000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":195038000},"#284":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":350718000},"#285":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":287778000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":62940000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":350718000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":112007000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":4528000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":89833000},"#286":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":395964000},"#287":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":202646000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":193318000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":395964000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-60917000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":93885000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":349318000},"#288":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":593406000},"#289":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":382286000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":211120000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":593406000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":195636000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-11415000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":150457000},"#290":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-416112000},"#291":{"kind":"filed","concept":"NetIncomeLoss","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":334678000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":-750790000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-416112000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":9129000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":51963000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":205747000},"#292":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-165615000},"#293":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":266839000},"netIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":-432454000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":-165615000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":82951000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":-48491000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":57750000},"#294":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":144326000},"#295":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":92210000},"netIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":52116000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":144326000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-67599000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-18548000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":30622000},"#296":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-114933000},"#297":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-55525000},"netIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":-59408000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":-114933000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":90704000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":36911000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":155037000},"#298":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":398355000},"#299":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":282652000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":115703000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":398355000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":209671000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":82449000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":45203000},"#300":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":468693000},"#301":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":337323000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":131370000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":468693000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-43255000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":55805000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":-49168000},"#302":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-44166000},"#303":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-36618000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":-7548000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":-44166000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":42561000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":170579000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":268398000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":830777000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":481538000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":349239000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":830777000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":236616000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":349356000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":312956000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1292044000},"#307":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":898928000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":393116000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1292044000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":209535000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":341868000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":455943000},"#308":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1528229000},"#309":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1007346000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":520883000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1528229000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":346619000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":422569000},"dilutedEps@2009Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":62,"unit":"USD/shares","start":"2008-12-28","end":"2009-03-28","value":1.99},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":63,"unit":"USD/shares","start":"2009-03-29","end":"2009-06-27","value":2.11},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2009-06-28","end":"2009-09-26","value":1.79},"#310":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":7.53},"#311":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2008-12-28","end":"2009-12-26","value":85044000},"#312":{"kind":"computed","op":"product","terms":[{"ref":"#310"},{"ref":"#311"}],"value":640381320},"#313":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":64,"unit":"USD/shares","start":"2008-12-28","end":"2009-09-26","value":5.88},"#314":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2008-12-28","end":"2009-09-26","value":84724000},"#315":{"kind":"computed","op":"product","terms":[{"ref":"#313"},{"ref":"#314"}],"value":498177120},"#316":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#315","weight":-1}],"value":142204200},"#317":{"kind":"computed","op":"sum","terms":[{"ref":"#311","weight":4},{"ref":"#314","weight":-3}],"rule":"unaverage-quarter","value":86004000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"per-share-quarter","value":1.653460304171899},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":33,"unit":"USD/shares","start":"2008-12-28","end":"2009-12-26","value":7.53},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2009-12-27","end":"2010-03-27","value":2},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-03-28","end":"2010-06-26","value":1.84},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-06-27","end":"2010-09-25","value":2.04},"#318":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-31","value":7.68},"#319":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2009-12-27","end":"2010-12-31","value":86491000},"#320":{"kind":"computed","op":"product","terms":[{"ref":"#318"},{"ref":"#319"}],"value":664250880},"#321":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2009-12-27","end":"2010-09-25","value":5.88},"#322":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2009-12-27","end":"2010-09-25","value":86368000},"#323":{"kind":"computed","op":"product","terms":[{"ref":"#321"},{"ref":"#322"}],"value":507843840},"#324":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#323","weight":-1}],"value":156407040},"#325":{"kind":"computed","op":"sum","terms":[{"ref":"#319","weight":4},{"ref":"#322","weight":-3}],"rule":"unaverage-quarter","value":86860000},"dilutedEps@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"per-share-quarter","value":1.8006797144830762},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":37,"unit":"USD/shares","start":"2009-12-27","end":"2010-12-31","value":7.68},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":38,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":1.33},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":39,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.7},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":2.25},"#326":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.46},"#327":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":86067000},"#328":{"kind":"computed","op":"product","terms":[{"ref":"#326"},{"ref":"#327"}],"value":-39590820},"#329":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":40,"unit":"USD/shares","start":"2011-01-01","end":"2011-09-30","value":4.29},"#330":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":87114000},"#331":{"kind":"computed","op":"product","terms":[{"ref":"#329"},{"ref":"#330"}],"value":373719060},"#332":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#331","weight":-1}],"value":-413309880},"#333":{"kind":"computed","op":"sum","terms":[{"ref":"#327","weight":4},{"ref":"#330","weight":-3}],"rule":"unaverage-quarter","value":82926000},"dilutedEps@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"per-share-quarter","value":-4.98408074668982},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":41,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":-0.46},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":42,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":-5.2},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":43,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.27},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1},"#334":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-1.11},"#335":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":86860000},"#336":{"kind":"computed","op":"product","terms":[{"ref":"#334"},{"ref":"#335"}],"value":-96414600.00000001},"#337":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2012-01-01","end":"2012-09-30","value":-2.89},"#338":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":86785000},"#339":{"kind":"computed","op":"product","terms":[{"ref":"#337"},{"ref":"#338"}],"value":-250808650},"#340":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#339","weight":-1}],"value":154394050},"#341":{"kind":"computed","op":"sum","terms":[{"ref":"#335","weight":4},{"ref":"#338","weight":-3}],"rule":"unaverage-quarter","value":87085000},"dilutedEps@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"per-share-quarter","value":1.7729120973761268},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":45,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":-1.11},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":46,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.66},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.37},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.94},"#342":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":3.67},"#343":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":95468000},"#344":{"kind":"computed","op":"product","terms":[{"ref":"#342"},{"ref":"#343"}],"value":350367560},"#345":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2013-01-01","end":"2013-09-30","value":3.08},"#346":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":93517000},"#347":{"kind":"computed","op":"product","terms":[{"ref":"#345"},{"ref":"#346"}],"value":288032360},"#348":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#347","weight":-1}],"value":62335200},"#349":{"kind":"computed","op":"sum","terms":[{"ref":"#343","weight":4},{"ref":"#346","weight":-3}],"rule":"unaverage-quarter","value":101321000},"dilutedEps@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"per-share-quarter","value":0.6152248793438675},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":3.67},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":1.1},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.04},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.89},"#350":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":3.9},"#351":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":101643000},"#352":{"kind":"computed","op":"product","terms":[{"ref":"#350"},{"ref":"#351"}],"value":396407700},"#353":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2014-01-01","end":"2014-09-30","value":1.99},"#354":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":101686000},"#355":{"kind":"computed","op":"product","terms":[{"ref":"#353"},{"ref":"#354"}],"value":202355140},"#356":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#355","weight":-1}],"value":194052560},"#357":{"kind":"computed","op":"sum","terms":[{"ref":"#351","weight":4},{"ref":"#354","weight":-3}],"rule":"unaverage-quarter","value":101514000},"dilutedEps@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"per-share-quarter","value":1.9115842149851252},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":53,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":3.9},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":54,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.61},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.92},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":3.41},"#358":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":5.83},"#359":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":101815000},"#360":{"kind":"computed","op":"product","terms":[{"ref":"#358"},{"ref":"#359"}],"value":593581450},"#361":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2015-01-01","end":"2015-09-30","value":3.75},"#362":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":101845000},"#363":{"kind":"computed","op":"product","terms":[{"ref":"#361"},{"ref":"#362"}],"value":381918750},"#364":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#363","weight":-1}],"value":211662700},"#365":{"kind":"computed","op":"sum","terms":[{"ref":"#359","weight":4},{"ref":"#362","weight":-3}],"rule":"unaverage-quarter","value":101725000},"dilutedEps@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"per-share-quarter","value":2.0807343327598917},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":5.83},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":58,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":1.9},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":59,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.11},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.45},"#366":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-4.05},"#367":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":102866000},"#368":{"kind":"computed","op":"product","terms":[{"ref":"#366"},{"ref":"#367"}],"value":-416607300},"#369":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":60,"unit":"USD/shares","start":"2016-01-01","end":"2016-09-30","value":3.25},"#370":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":103110000},"#371":{"kind":"computed","op":"product","terms":[{"ref":"#369"},{"ref":"#370"}],"value":335107500},"#372":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#371","weight":-1}],"value":-751714800},"#373":{"kind":"computed","op":"sum","terms":[{"ref":"#367","weight":4},{"ref":"#370","weight":-3}],"rule":"unaverage-quarter","value":102134000},"dilutedEps@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"per-share-quarter","value":-7.3600838114633715},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-4.05},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":61,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.09},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.5},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.95},"#374":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-1.59},"#375":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":104328000},"#376":{"kind":"computed","op":"product","terms":[{"ref":"#374"},{"ref":"#375"}],"value":-165881520},"#377":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2017-01-01","end":"2017-09-30","value":2.54},"#378":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":104889000},"#379":{"kind":"computed","op":"product","terms":[{"ref":"#377"},{"ref":"#378"}],"value":266418060},"#380":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#379","weight":-1}],"value":-432299580},"#381":{"kind":"computed","op":"sum","terms":[{"ref":"#375","weight":4},{"ref":"#378","weight":-3}],"rule":"unaverage-quarter","value":102645000},"dilutedEps@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"per-share-quarter","value":-4.211599006283794},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":-1.59},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.78},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":-0.46},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":0.54},"#382":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.36},"#383":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":106113000},"#384":{"kind":"computed","op":"product","terms":[{"ref":"#382"},{"ref":"#383"}],"value":144313680},"#385":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2018-01-01","end":"2018-09-30","value":0.87},"#386":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":106211000},"#387":{"kind":"computed","op":"product","terms":[{"ref":"#385"},{"ref":"#386"}],"value":92403570},"#388":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#387","weight":-1}],"value":51910110},"#389":{"kind":"computed","op":"sum","terms":[{"ref":"#383","weight":4},{"ref":"#386","weight":-3}],"rule":"unaverage-quarter","value":105819000},"dilutedEps@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"per-share-quarter","value":0.4905556658067077},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":1.36},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":-0.64},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":-0.18},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":0.29},"#390":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-1.09},"#391":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":105310000},"#392":{"kind":"computed","op":"product","terms":[{"ref":"#390"},{"ref":"#391"}],"value":-114787900.00000001},"#393":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2019-01-01","end":"2019-09-30","value":-0.53},"#394":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":105272000},"#395":{"kind":"computed","op":"product","terms":[{"ref":"#393"},{"ref":"#394"}],"value":-55794160},"#396":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#395","weight":-1}],"value":-58993740.000000015},"#397":{"kind":"computed","op":"sum","terms":[{"ref":"#391","weight":4},{"ref":"#394","weight":-3}],"rule":"unaverage-quarter","value":105424000},"dilutedEps@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"per-share-quarter","value":-0.5595854833813934},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":-1.09},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.85},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":0.35},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.45},"#398":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.73},"#399":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":106686000},"#400":{"kind":"computed","op":"product","terms":[{"ref":"#398"},{"ref":"#399"}],"value":397938780},"#401":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2020-01-01","end":"2020-09-30","value":2.65},"#402":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":106537000},"#403":{"kind":"computed","op":"product","terms":[{"ref":"#401"},{"ref":"#402"}],"value":282323050},"#404":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#403","weight":-1}],"value":115615730},"#405":{"kind":"computed","op":"sum","terms":[{"ref":"#399","weight":4},{"ref":"#402","weight":-3}],"rule":"unaverage-quarter","value":107133000},"dilutedEps@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"per-share-quarter","value":1.0791794311743348},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":3.73},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":1.96},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":0.77},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":0.42},"#406":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.38},"#407":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":106924000},"#408":{"kind":"computed","op":"product","terms":[{"ref":"#406"},{"ref":"#407"}],"value":468327120},"#409":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":3.16},"#410":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":106879000},"#411":{"kind":"computed","op":"product","terms":[{"ref":"#409"},{"ref":"#410"}],"value":337737640},"#412":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#411","weight":-1}],"value":130589480},"#413":{"kind":"computed","op":"sum","terms":[{"ref":"#407","weight":4},{"ref":"#410","weight":-3}],"rule":"unaverage-quarter","value":107059000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"per-share-quarter","value":1.2197898355112602},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":4.38},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":-0.41},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":0.52},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":-0.46},"#414":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.41},"#415":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":106551000},"#416":{"kind":"computed","op":"product","terms":[{"ref":"#414"},{"ref":"#415"}],"value":-43685910},"#417":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":-0.34},"#418":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":106532000},"#419":{"kind":"computed","op":"product","terms":[{"ref":"#417"},{"ref":"#418"}],"value":-36220880},"#420":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#419","weight":-1}],"value":-7465030},"#421":{"kind":"computed","op":"sum","terms":[{"ref":"#415","weight":4},{"ref":"#418","weight":-3}],"rule":"unaverage-quarter","value":106608000},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#420"},{"ref":"#421"}],"rule":"per-share-quarter","value":-0.07002316899294612},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":-0.41},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.4},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":1.59},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":2.5},"#422":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":7.74},"#423":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":107372000},"#424":{"kind":"computed","op":"product","terms":[{"ref":"#422"},{"ref":"#423"}],"value":831059280},"#425":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":4.49},"#426":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":107326000},"#427":{"kind":"computed","op":"product","terms":[{"ref":"#425"},{"ref":"#426"}],"value":481893740},"#428":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#427","weight":-1}],"value":349165540},"#429":{"kind":"computed","op":"sum","terms":[{"ref":"#423","weight":4},{"ref":"#426","weight":-3}],"rule":"unaverage-quarter","value":107510000},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#428"},{"ref":"#429"}],"rule":"per-share-quarter","value":3.2477494186587292},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":7.74},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":2.2},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":3.25},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":2.91},"#430":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":12.02},"#431":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":107525000},"#432":{"kind":"computed","op":"product","terms":[{"ref":"#430"},{"ref":"#431"}],"value":1292450500},"#433":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":8.36},"#434":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":107514000},"#435":{"kind":"computed","op":"product","terms":[{"ref":"#433"},{"ref":"#434"}],"value":898817039.9999999},"#436":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#435","weight":-1}],"value":393633460.0000001},"#437":{"kind":"computed","op":"sum","terms":[{"ref":"#431","weight":4},{"ref":"#434","weight":-3}],"rule":"unaverage-quarter","value":107558000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#436"},{"ref":"#437"}],"rule":"per-share-quarter","value":3.6597320515442844},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":12.02},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.95},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":3.18},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":4.24},"#438":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":14.21},"#439":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":107537000},"#440":{"kind":"computed","op":"product","terms":[{"ref":"#438"},{"ref":"#439"}],"value":1528100770},"#441":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":9.37},"#442":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":107492000},"#443":{"kind":"computed","op":"product","terms":[{"ref":"#441"},{"ref":"#442"}],"value":1007200039.9999999},"#444":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#443","weight":-1}],"value":520900730.0000001},"#445":{"kind":"computed","op":"sum","terms":[{"ref":"#439","weight":4},{"ref":"#442","weight":-3}],"rule":"unaverage-quarter","value":107672000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#444"},{"ref":"#445"}],"rule":"per-share-quarter","value":4.8378476298387705},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":14.21},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":3.22},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":32,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":3.92},"cash@2009Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2009-03-28","value":624932000},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2009-06-27","value":429160000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":64,"unit":"USD","end":"2009-09-26","value":364814000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-26","value":664499000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2009-12-26","value":664499000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2010-03-27","value":420886000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2010-06-26","value":510482000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-09-25","value":621216000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-12-31","value":765689000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2010-12-31","value":765689000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2011-03-31","value":355725000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2011-06-30","value":357477000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2011-09-30","value":678560000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-12-31","value":605619000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-12-31","value":605619000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2012-03-31","value":610480000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2012-06-30","value":630240000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2012-09-30","value":614699000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2012-12-31","value":901294000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2012-12-31","value":901294000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2013-03-31","value":842753000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2013-06-30","value":928657000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2013-09-30","value":1192648000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-12-31","value":1325072000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-12-31","value":1325072000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2014-03-31","value":975194000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2014-06-30","value":851346000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-09-30","value":622523000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-12-31","value":1482054000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2014-12-31","value":1482054000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2015-03-31","value":779908000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-06-30","value":1075144000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-09-30","value":1189703000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-12-31","value":1126826000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2015-12-31","value":1126826000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2016-03-31","value":1086280000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2016-06-30","value":916660000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2016-09-30","value":1414219000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-12-31","value":1347155000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2016-12-31","value":1347155000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2017-03-31","value":1656245000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2017-06-30","value":1509516000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2017-09-30","value":2019073000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":2268534000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":2268534000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2018-03-31","value":1858338000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-06-30","value":2024491000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2018-09-30","value":1434883000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":1403562000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":1403562000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-03-31","value":1013402000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2019-06-30","value":1221568000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2019-09-30","value":878999000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2019-12-31","value":1352741000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2019-12-31","value":1352741000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2020-03-31","value":929355000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2020-06-30","value":1052700000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2020-09-30","value":1277054000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-12-31","value":1227002000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2020-12-31","value":1227002000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2021-03-31","value":972879000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2021-06-30","value":1346888000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2021-09-30","value":1367464000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-12-31","value":1450654000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2021-12-31","value":1450654000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2022-09-30","value":1150982000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-12-31","value":1481269000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2022-12-31","value":1481269000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2023-03-31","value":906634000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2023-06-30","value":829913000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2023-09-30","value":1492958000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-12-31","value":1946994000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2023-12-31","value":1946994000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2024-03-31","value":1682081000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2024-06-30","value":1702913000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2024-09-30","value":1005130000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":1621376000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2024-12-31","value":1621376000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2025-03-31","value":837641000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2025-06-30","value":1124740000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2025-09-30","value":1992173000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":2803514000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2025-12-31","value":2803514000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2026-03-31","value":2362979000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2026-06-30","value":1688279000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2022-03-31","value":1334980000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":21,"unit":"USD","end":"2022-06-30","value":1708853000},"currentAssets@2009Q2":{"kind":"filed","concept":"AssetsCurrent","filing":66,"unit":"USD","end":"2009-06-27","value":1244487000},"currentAssets@2009Q3":{"kind":"filed","concept":"AssetsCurrent","filing":67,"unit":"USD","end":"2009-09-26","value":1203392000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":68,"unit":"USD","end":"2009-12-26","value":1351271000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":68,"unit":"USD","end":"2009-12-26","value":1351271000},"currentAssets@2010Q1":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2010-03-27","value":1404533000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2010-06-26","value":1615870000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":64,"unit":"USD","end":"2010-09-25","value":1614841000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1584460000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":1584460000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2011-03-31","value":1394255000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-06-30","value":1836231000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-09-30","value":2430468000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2011-12-31","value":2613261000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2011-12-31","value":2613261000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":2900403000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":2464424000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":2710036000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-12-31","value":2832324000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2012-12-31","value":2832324000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2013-03-31","value":3109926000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2013-06-30","value":3601279000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2013-09-30","value":3596566000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":3792764000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":3792764000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2014-03-31","value":3036037000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2014-06-30","value":3170269000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2014-09-30","value":3253026000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-12-31","value":3077654000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-12-31","value":3077654000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":3149703000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2015-06-30","value":3156206000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-09-30","value":3251329000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-12-31","value":3345586000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-12-31","value":3345586000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":3274157000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":3076621000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":3465418000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-12-31","value":3787829000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-12-31","value":3787829000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":3330238000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":3436912000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":3966494000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3832772000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":3832772000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":3770299000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":3986040000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":3886089000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":3859523000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":3859523000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":3662826000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":3412246000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":3043490000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":3599834000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":3599834000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":2747843000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":2731176000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":2800493000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":3014535000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":3014535000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":3136890000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":3155476000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":3046325000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":3191243000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":3191243000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":2994993000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":3383417000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":3338750000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":3791421000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":3791421000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":3619864000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":3660730000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":3824002000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":4634809000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":4634809000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":4241393000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":3948923000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":3818103000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":5089033000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":5089033000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":4574103000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":5423591000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":5901768000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":6028832000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":6028832000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":5645737000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":5317215000},"totalAssets@2009Q2":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2009-06-27","value":2910179000},"totalAssets@2009Q3":{"kind":"filed","concept":"Assets","filing":64,"unit":"USD","end":"2009-09-26","value":3095072000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2009-12-26","value":3349512000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2009-12-26","value":3349512000},"totalAssets@2010Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2010-03-27","value":3473514000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-06-26","value":3631315000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2010-09-25","value":4201771000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2010-12-31","value":4380403000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2010-12-31","value":4380403000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2011-03-31","value":4433981000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2011-06-30","value":4939232000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2011-09-30","value":5763312000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-12-31","value":5777614000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2011-12-31","value":5777614000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2012-03-31","value":5773512000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-06-30","value":5487334000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-09-30","value":5981729000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2012-12-31","value":6348692000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2012-12-31","value":6348692000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-03-31","value":6294425000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-06-30","value":6868126000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-09-30","value":6862710000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-12-31","value":6883502000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2013-12-31","value":6883502000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-03-31","value":6376353000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-06-30","value":6612015000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2014-09-30","value":6720991000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-12-31","value":6720991000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-12-31","value":6720991000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2015-03-31","value":6674674000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2015-06-30","value":6803805000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-09-30","value":7060642000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-12-31","value":7316331000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-12-31","value":7316331000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2016-03-31","value":7577789000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-06-30","value":7544020000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-09-30","value":8087660000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-12-31","value":6824368000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-12-31","value":6824368000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-03-31","value":6604503000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-06-30","value":6680286000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-09-30","value":7054693000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":6864501000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":6864501000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2018-03-31","value":6840189000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-06-30","value":7025692000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-09-30","value":7094555000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":7121362000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":7121362000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-03-31","value":7256926000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2019-06-30","value":7137807000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2019-09-30","value":7054687000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-12-31","value":7515689000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2019-12-31","value":7515689000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2020-03-31","value":6949141000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2020-06-30","value":7072618000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2020-09-30","value":6985217000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":7108931000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2020-12-31","value":7108931000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2021-03-31","value":7108910000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2021-06-30","value":7248473000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2021-09-30","value":7268630000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":7413746000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2021-12-31","value":7413746000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2022-03-31","value":7399225000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2022-06-30","value":7419369000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2022-09-30","value":7492817000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":8251228000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2022-12-31","value":8251228000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2023-03-31","value":8564596000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2023-06-30","value":8997166000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2023-09-30","value":9582645000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":10365132000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2023-12-31","value":10365132000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2024-03-31","value":10760582000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2024-06-30","value":11014255000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2024-09-30","value":11436638000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":12124361000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2024-12-31","value":12124361000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2025-03-31","value":12116665000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2025-06-30","value":12858044000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2025-09-30","value":13459309000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":13321310000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2025-12-31","value":13321310000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2026-03-31","value":13351097000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2026-06-30","value":13388598000},"currentLiabilities@2009Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":66,"unit":"USD","end":"2009-06-27","value":366128000},"currentLiabilities@2009Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":67,"unit":"USD","end":"2009-09-26","value":346659000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":68,"unit":"USD","end":"2009-12-26","value":394927000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":68,"unit":"USD","end":"2009-12-26","value":394927000},"currentLiabilities@2010Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2010-03-27","value":322474000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2010-06-26","value":325219000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":64,"unit":"USD","end":"2010-09-25","value":457778000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":469677000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":469677000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2011-03-31","value":469889000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-06-30","value":591869000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-09-30","value":747001000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2011-12-31","value":973724000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2011-12-31","value":973724000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":1171033000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":962265000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":1139827000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-12-31","value":1101374000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2012-12-31","value":1101374000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2013-03-31","value":1533441000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2013-06-30","value":1854795000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2013-09-30","value":1636186000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":1588061000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":1588061000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2014-03-31","value":997934000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2014-06-30","value":1211243000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2014-09-30","value":918672000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-12-31","value":1000539000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-12-31","value":1000539000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":984906000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2015-06-30","value":914107000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-09-30","value":896287000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-12-31","value":960800000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-12-31","value":960800000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":1064129000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":952029000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":1407324000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-12-31","value":907881000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-12-31","value":907881000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":527051000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":503848000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":579017000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":650276000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":650276000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":553738000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":815412000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":868184000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":845457000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":845457000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":836516000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":843319000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":760806000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":1318208000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":1318208000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":732435000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":747036000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":731091000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":847398000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":847398000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":669341000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":660923000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":715236000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":726878000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":726878000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":734990000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":803554000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":816268000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1038048000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2022-12-31","value":1038048000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2023-03-31","value":1174173000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2023-06-30","value":1090614000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":1199105000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":1306158000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2023-12-31","value":1306158000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2024-03-31","value":1758717000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2024-06-30","value":1772629000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2024-09-30","value":1782165000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2077442000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2024-12-31","value":2077442000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2025-03-31","value":2371712000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2025-06-30","value":2852617000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2025-09-30","value":3089854000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2254102000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2025-12-31","value":2254102000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2026-03-31","value":2208317000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2026-06-30","value":2111816000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2012-12-31","value":2743166000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2012-12-31","value":2743166000},"totalLiabilities@2009Q2":{"kind":"filed","concept":"Liabilities","filing":66,"unit":"USD","end":"2009-06-27","value":625288000},"totalLiabilities@2009Q3":{"kind":"filed","concept":"Liabilities","filing":67,"unit":"USD","end":"2009-09-26","value":635898000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":68,"unit":"USD","end":"2009-12-26","value":696725000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":68,"unit":"USD","end":"2009-12-26","value":696725000},"totalLiabilities@2010Q1":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2010-03-27","value":626659000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2010-06-26","value":619069000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":64,"unit":"USD","end":"2010-09-25","value":900425000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2010-12-31","value":925458000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2010-12-31","value":925458000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2011-03-31","value":868132000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2011-06-30","value":1257694000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-09-30","value":1697528000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2011-12-31","value":2133751000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2011-12-31","value":2133751000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2012-03-31","value":2564516000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2012-06-30","value":2125895000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2012-09-30","value":2523575000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2013-03-31","value":2620443000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2013-06-30","value":2711388000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2013-09-30","value":2443335000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-12-31","value":2380385000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2013-12-31","value":2380385000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2014-03-31","value":1742964000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2014-06-30","value":1944060000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2014-09-30","value":1646737000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-12-31","value":1729504000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-12-31","value":1729504000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2015-03-31","value":1687568000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2015-06-30","value":1762335000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-09-30","value":1671914000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-12-31","value":1767844000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-12-31","value":1767844000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2016-03-31","value":1838844000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-06-30","value":1739375000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2016-09-30","value":2141901000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-12-31","value":1606019000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-12-31","value":1606019000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-03-31","value":1376697000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-06-30","value":1388977000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2017-09-30","value":1542297000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1765804000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1765804000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2018-03-31","value":1680818000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-06-30","value":1914864000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2018-09-30","value":1923598000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":1908959000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":1908959000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-03-31","value":2127765000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2019-06-30","value":2002683000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2019-09-30","value":1872204000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-12-31","value":2418922000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2019-12-31","value":2418922000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2020-03-31","value":1780519000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2020-06-30","value":1845822000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2020-09-30","value":1589104000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":1588003000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2020-12-31","value":1588003000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2021-03-31","value":1414130000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2021-06-30","value":1464838000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2021-09-30","value":1438555000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":1454195000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2021-12-31","value":1454195000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2022-03-31","value":1524050000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2022-06-30","value":1523542000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2022-09-30","value":1664480000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":2415173000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2022-12-31","value":2415173000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2023-03-31","value":2695868000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2023-06-30","value":2957528000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2023-09-30","value":3280269000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":3677663000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2023-12-31","value":3677663000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2024-03-31","value":3858068000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2024-06-30","value":3758858000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2024-09-30","value":3842990000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":4146784000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2024-12-31","value":4146784000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2025-03-31","value":3929331000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2025-06-30","value":4311914000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2025-09-30","value":4443997000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":3783317000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2025-12-31","value":3783317000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2026-03-31","value":3472529000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2026-06-30","value":3068260000},"#446":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2019-12-31","value":454187000},"#447":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2019-12-31","value":17510000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":471697000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447"}],"rule":"component-sum","value":471697000},"#448":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2020-12-31","value":237691000},"#449":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2020-12-31","value":41540000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":279231000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#449"}],"rule":"component-sum","value":279231000},"#450":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2021-03-31","value":254447000},"#451":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2021-03-31","value":2453000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451"}],"rule":"component-sum","value":256900000},"#452":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2021-06-30","value":276084000},"#453":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2021-06-30","value":3239000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#453"}],"rule":"component-sum","value":279323000},"#454":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2021-09-30","value":241483000},"#455":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2021-09-30","value":37129000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455"}],"rule":"component-sum","value":278612000},"#456":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2021-12-31","value":236005000},"#457":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2021-12-31","value":3896000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":239901000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#457"}],"rule":"component-sum","value":239901000},"#458":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2022-03-31","value":247354000},"#459":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2022-03-31","value":4701000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459"}],"rule":"component-sum","value":252055000},"#460":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2022-06-30","value":170017000},"#461":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2022-06-30","value":5150000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461"}],"rule":"component-sum","value":175167000},"#462":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2022-09-30","value":254224000},"#463":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2022-09-30","value":5435000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463"}],"rule":"component-sum","value":259659000},"#464":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2022-12-31","value":184349000},"#465":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2022-12-31","value":0},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":184349000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#465"}],"rule":"component-sum","value":184349000},"#466":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2023-03-31","value":320378000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#466"}],"rule":"component-sum","value":320378000},"#467":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2023-06-30","value":437410000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":437410000},"#468":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2023-09-30","value":464040000},"#469":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2023-09-30","value":35409000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#469"}],"rule":"component-sum","value":499449000},"#470":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2023-12-31","value":464068000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":464068000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":464068000},"#471":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2024-03-31","value":418695000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":418695000},"#472":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2024-06-30","value":418725000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":418725000},"#473":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2024-09-30","value":373321000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":373321000},"#474":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2024-12-31","value":373354000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":373354000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":373354000},"#475":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2025-03-31","value":327942000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":327942000},"#476":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2025-06-30","value":327972000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":327972000},"#477":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2025-09-30","value":282565000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":282565000},"#478":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2025-12-31","value":282593000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":282593000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":282593000},"#479":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2026-03-31","value":237182000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":237182000},"#480":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2026-06-30","value":0},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#480"}],"rule":"component-sum","value":0},"#481":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":66,"unit":"USD","end":"2009-06-27","value":156935000},"#482":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":66,"unit":"USD","end":"2009-06-27","value":76639000},"totalDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482"}],"rule":"component-sum","value":233574000},"#483":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":67,"unit":"USD","end":"2009-09-26","value":163320000},"#484":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":67,"unit":"USD","end":"2009-09-26","value":29169000},"totalDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"},{"ref":"#484"}],"rule":"component-sum","value":192489000},"#485":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":68,"unit":"USD","end":"2009-12-26","value":146399000},"#486":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":68,"unit":"USD","end":"2009-12-26","value":28559000},"#487":{"kind":"filed","concept":"ShortTermBorrowings","filing":68,"unit":"USD","end":"2009-12-26","value":0},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"},{"ref":"#487"}],"rule":"component-sum","value":174958000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#486"},{"ref":"#487"}],"rule":"component-sum","value":174958000},"#488":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":62,"unit":"USD","end":"2010-03-27","value":136129000},"#489":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":62,"unit":"USD","end":"2010-03-27","value":26355000},"totalDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#489"}],"rule":"component-sum","value":162484000},"#490":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":63,"unit":"USD","end":"2010-06-26","value":114168000},"#491":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":63,"unit":"USD","end":"2010-06-26","value":24465000},"#492":{"kind":"filed","concept":"ShortTermBorrowings","filing":63,"unit":"USD","end":"2010-06-26","value":0},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491"},{"ref":"#492"}],"rule":"component-sum","value":138633000},"#493":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":64,"unit":"USD","end":"2010-09-25","value":223756000},"#494":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":64,"unit":"USD","end":"2010-09-25","value":26639000},"#495":{"kind":"filed","concept":"ShortTermBorrowings","filing":64,"unit":"USD","end":"2010-09-25","value":0},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#494"},{"ref":"#495"}],"rule":"component-sum","value":250395000},"#496":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2010-12-31","value":210804000},"#497":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2010-12-31","value":26587000},"#498":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2010-12-31","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":237391000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#497"},{"ref":"#498"}],"rule":"component-sum","value":237391000},"#499":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2011-03-31","value":103531000},"#500":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2011-03-31","value":28169000},"#501":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2011-03-31","value":0},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#500"},{"ref":"#501"}],"rule":"component-sum","value":131700000},"#502":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2011-06-30","value":332492000},"#503":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":35,"unit":"USD","end":"2011-06-30","value":28334000},"#504":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2011-06-30","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#503"},{"ref":"#504"}],"rule":"component-sum","value":360826000},"#505":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2011-09-30","value":582744000},"#506":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2011-09-30","value":25597000},"#507":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2011-09-30","value":0},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#506"},{"ref":"#507"}],"rule":"component-sum","value":608341000},"#508":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2011-12-31","value":619143000},"#509":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2011-12-31","value":44505000},"#510":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2011-12-31","value":0},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":663648000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#509"},{"ref":"#510"}],"rule":"component-sum","value":663648000},"#511":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2012-03-31","value":806070000},"#512":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2012-03-31","value":58238000},"#513":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2012-03-31","value":0},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#512"},{"ref":"#513"}],"rule":"component-sum","value":864308000},"#514":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2012-06-30","value":471083000},"#515":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2012-06-30","value":47768000},"#516":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2012-06-30","value":0},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#515"},{"ref":"#516"}],"rule":"component-sum","value":518851000},"#517":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2012-09-30","value":468294000},"#518":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2012-09-30","value":61398000},"#519":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2012-09-30","value":0},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#518"},{"ref":"#519"}],"rule":"component-sum","value":529692000},"#520":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2012-12-31","value":500223000},"#521":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2012-12-31","value":62349000},"#522":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2012-12-31","value":0},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":562572000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#521"},{"ref":"#522"}],"rule":"component-sum","value":562572000},"#523":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2013-03-31","value":501111000},"#524":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2013-03-31","value":61106000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#523"},{"ref":"#524"}],"rule":"component-sum","value":562217000},"#525":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2013-06-30","value":194570000},"#526":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2013-06-30","value":61194000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#526"}],"rule":"component-sum","value":255764000},"#527":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2013-09-30","value":168885000},"#528":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2013-09-30","value":60329000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#528"}],"rule":"component-sum","value":229214000},"#529":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2013-12-31","value":162780000},"#530":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2013-12-31","value":60543000},"#531":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2013-12-31","value":0},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":223323000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#530"},{"ref":"#531"}],"rule":"component-sum","value":223323000},"#532":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2014-03-31","value":138229000},"#533":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2014-03-31","value":60656000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#533"}],"rule":"component-sum","value":198885000},"#534":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2014-06-30","value":133836000},"#535":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2014-06-30","value":60838000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535"}],"rule":"component-sum","value":194674000},"#536":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2014-09-30","value":163646000},"#537":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2014-09-30","value":54607000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#537"}],"rule":"component-sum","value":218253000},"#538":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2014-12-31","value":162074000},"#539":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2014-12-31","value":51399000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":213473000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#539"}],"rule":"component-sum","value":213473000},"#540":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2015-03-31","value":200386000},"#541":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2015-03-31","value":42123000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#541"}],"rule":"component-sum","value":242509000},"#542":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2015-06-30","value":257787000},"#543":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2015-06-30","value":41898000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#543"}],"rule":"component-sum","value":299685000},"#544":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2015-09-30","value":246814000},"#545":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2015-09-30","value":38663000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#545"}],"rule":"component-sum","value":285477000},"#546":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2015-12-31","value":251325000},"#547":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2015-12-31","value":38090000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"}],"rule":"component-sum","value":289415000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#547"}],"rule":"component-sum","value":289415000},"#548":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2016-03-31","value":205262000},"#549":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2016-03-31","value":94080000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#549"}],"rule":"component-sum","value":299342000},"#550":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2016-06-30","value":161839000},"#551":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2016-06-30","value":71591000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#551"}],"rule":"component-sum","value":233430000},"#552":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2016-09-30","value":161131000},"#553":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2016-09-30","value":626026000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553"}],"rule":"component-sum","value":787157000},"#554":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2016-12-31","value":160422000},"#555":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2016-12-31","value":27966000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":188388000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#555"}],"rule":"component-sum","value":188388000},"#556":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2017-03-31","value":265823000},"#557":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":11540000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#556"},{"ref":"#557"}],"rule":"component-sum","value":277363000},"#558":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2017-06-30","value":307459000},"#559":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":13574000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#559"}],"rule":"component-sum","value":321033000},"#560":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2017-09-30","value":330209000},"#561":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":13451000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#561"}],"rule":"component-sum","value":343660000},"#562":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":380465000},"#563":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":13075000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":393540000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#563"}],"rule":"component-sum","value":393540000},"#564":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":61,"unit":"USD","end":"2018-03-31","value":431817000},"#565":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":61,"unit":"USD","end":"2018-03-31","value":6062000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#565"}],"rule":"component-sum","value":437879000},"#566":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2018-06-30","value":448554000},"#567":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2018-06-30","value":7741000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#567"}],"rule":"component-sum","value":456295000},"#568":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2018-09-30","value":463485000},"#569":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2018-09-30","value":2618000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#568"},{"ref":"#569"}],"rule":"component-sum","value":466103000},"#570":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2018-12-31","value":461221000},"#571":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":5570000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571"}],"rule":"component-sum","value":466791000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#571"}],"rule":"component-sum","value":466791000},"#572":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2019-03-31","value":558356000},"#573":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2019-03-31","value":12361000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#573"}],"rule":"component-sum","value":570717000},"#574":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2019-06-30","value":452976000},"#575":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2019-06-30","value":28312000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#575"}],"rule":"component-sum","value":481288000},"#576":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2019-09-30","value":452064000},"#577":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2019-09-30","value":28240000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#577"}],"rule":"component-sum","value":480304000},"#578":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2020-03-31","value":390588000},"#579":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2020-03-31","value":81807000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#579"}],"rule":"component-sum","value":472395000},"#580":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2020-06-30","value":387727000},"#581":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2020-06-30","value":77029000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#580"},{"ref":"#581"}],"rule":"component-sum","value":464756000},"#582":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2020-09-30","value":220456000},"#583":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2020-09-30","value":40412000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#582"},{"ref":"#583"}],"rule":"component-sum","value":260868000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":68,"unit":"USD","end":"2009-12-26","value":2652787000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":68,"unit":"USD","end":"2009-12-26","value":2652787000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2010-12-31","value":3454945000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2010-12-31","value":3454945000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2011-03-31","value":3565849000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2011-06-30","value":3681538000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-09-30","value":4025784000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-12-31","value":3643863000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2011-12-31","value":3643863000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2012-03-31","value":3208996000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2012-06-30","value":3361439000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":40,"unit":"USD","end":"2012-09-30","value":3458154000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2012-12-31","value":3605526000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2012-12-31","value":3605526000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2013-03-31","value":3673982000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":43,"unit":"USD","end":"2013-06-30","value":4156738000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2013-09-30","value":4419375000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-12-31","value":4503117000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2013-12-31","value":4503117000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":46,"unit":"USD","end":"2014-03-31","value":4633389000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2014-06-30","value":4667955000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":48,"unit":"USD","end":"2014-09-30","value":4793217000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquity","filing":63,"unit":"USD","end":"2010-06-26","value":3012246000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquity","filing":64,"unit":"USD","end":"2010-09-25","value":3301346000},"equity@2009Q2":{"kind":"filed","concept":"StockholdersEquity","filing":66,"unit":"USD","end":"2009-06-27","value":2284891000},"equity@2009Q3":{"kind":"filed","concept":"StockholdersEquity","filing":67,"unit":"USD","end":"2009-09-26","value":2459174000},"equity@2010Q1":{"kind":"filed","concept":"StockholdersEquity","filing":62,"unit":"USD","end":"2010-03-27","value":2846855000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2014-12-31","value":4991487000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2014-12-31","value":4991487000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2015-03-31","value":4987106000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2015-06-30","value":5041470000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2015-09-30","value":5388728000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":5618396000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":5618396000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2016-03-31","value":5738945000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":55,"unit":"USD","end":"2016-06-30","value":5804645000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2016-09-30","value":5945759000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":5218349000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":3,"unit":"USD","end":"2016-12-31","value":5218349000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":58,"unit":"USD","end":"2017-03-31","value":5227806000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2017-06-30","value":5291309000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2017-09-30","value":5512396000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":5098697000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2017-12-31","value":5098697000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2018-03-31","value":5159371000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-06-30","value":5110827000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-09-30","value":5170956000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":5212403000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2018-12-31","value":5212403000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2019-03-31","value":5129161000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-06-30","value":5135124000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2019-09-30","value":5182483000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":5096767000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2019-12-31","value":5096767000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2020-03-31","value":5168622000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-06-30","value":5226796000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2020-09-30","value":5396113000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":5520928000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2020-12-31","value":5520928000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2021-03-31","value":5694780000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-06-30","value":5783635000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2021-09-30","value":5830075000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2021-12-31","value":5959551000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2021-12-31","value":5959551000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2022-03-31","value":5875175000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-06-30","value":5895827000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2022-09-30","value":5828337000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":5836055000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2022-12-31","value":5836055000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2023-03-31","value":5868728000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-06-30","value":6039638000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2023-09-30","value":6302376000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":6687469000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2023-12-31","value":6687469000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2024-03-31","value":6902514000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-06-30","value":7255397000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2024-09-30","value":7593648000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-12-31","value":7977577000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2024-12-31","value":7977577000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-03-31","value":8187334000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-06-30","value":8546130000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2025-09-30","value":9015312000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-12-31","value":9537993000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2025-12-31","value":9537993000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2026-03-31","value":9878568000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2026-06-30","value":10320338000},"operatingCashFlow@2009Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":63741000},"#584":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":82810000},"#585":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":63741000},"operatingCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#585","weight":-1}],"rule":"quarter-from-ytd","value":19069000},"#586":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":261395000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":178585000},"#587":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":675193000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":413798000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":675193000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":31273000},"#588":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":107600000},"#589":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":31273000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":76327000},"#590":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":355677000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":248077000},"#591":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":705492000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":349815000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":705492000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-43813000},"#592":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":-246835000},"#593":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":-43813000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#593","weight":-1}],"rule":"quarter-from-ytd","value":-203022000},"#594":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":-44197000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":202638000},"#595":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-33463000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":10734000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":-33463000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-16136000},"#596":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":412335000},"#597":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-16136000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#596"},{"ref":"#597","weight":-1}],"rule":"quarter-from-ytd","value":428471000},"#598":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":434650000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#598"},{"ref":"#596","weight":-1}],"rule":"quarter-from-ytd","value":22315000},"#599":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":762209000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":327559000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":762209000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66455000},"#600":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":288828000},"#601":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":66455000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":222373000},"#602":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":663920000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#602"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":375092000},"#603":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":856126000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":192206000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":856126000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-318176000},"#604":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":-199796000},"#605":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-318176000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"},{"ref":"#605","weight":-1}],"rule":"quarter-from-ytd","value":118380000},"#606":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-247007000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":-47211000},"#607":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":735516000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":982523000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":735516000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-424617000},"#608":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":-435018000},"#609":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-424617000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#608"},{"ref":"#609","weight":-1}],"rule":"quarter-from-ytd","value":-10401000},"#610":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-414016000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#610"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":21002000},"#611":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-325209000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":88807000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-325209000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":84218000},"#612":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":22550000},"#613":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":84218000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":-61668000},"#614":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-61673000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#614"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":-84223000},"#615":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":206753000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":268426000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":206753000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":493144000},"#616":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":325340000},"#617":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":493144000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"},{"ref":"#617","weight":-1}],"rule":"quarter-from-ytd","value":-167804000},"#618":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":906719000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":581379000},"#619":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1340677000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":433958000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1340677000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-45286000},"#620":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":83856000},"#621":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":-45286000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#620"},{"ref":"#621","weight":-1}],"rule":"quarter-from-ytd","value":129142000},"#622":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":-141310000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"},{"ref":"#620","weight":-1}],"rule":"quarter-from-ytd","value":-225166000},"#623":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-326809000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#622","weight":-1}],"rule":"quarter-from-ytd","value":-185499000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":-326809000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-303440000},"#624":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-289870000},"#625":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-303440000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":13570000},"#626":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":-607492000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#626"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":-317622000},"#627":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":174201000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#626","weight":-1}],"rule":"quarter-from-ytd","value":781693000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":174201000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-504864000},"#628":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":-357095000},"#629":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-504864000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"},{"ref":"#629","weight":-1}],"rule":"quarter-from-ytd","value":147769000},"#630":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-149198000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#628","weight":-1}],"rule":"quarter-from-ytd","value":207897000},"#631":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":37120000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":186318000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":37120000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-279478000},"#632":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":-102229000},"#633":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":-279478000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#632"},{"ref":"#633","weight":-1}],"rule":"quarter-from-ytd","value":177249000},"#634":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":203092000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"},{"ref":"#632","weight":-1}],"rule":"quarter-from-ytd","value":305321000},"#635":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":237559000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#634","weight":-1}],"rule":"quarter-from-ytd","value":34467000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":237559000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-138839000},"#636":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":-50821000},"#637":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-138839000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":88018000},"#638":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":78154000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#638"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":128975000},"#639":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":873369000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#638","weight":-1}],"rule":"quarter-from-ytd","value":795215000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":873369000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-34598000},"#640":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":-124276000},"#641":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-34598000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"},{"ref":"#641","weight":-1}],"rule":"quarter-from-ytd","value":-89678000},"#642":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":41151000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#640","weight":-1}],"rule":"quarter-from-ytd","value":165427000},"#643":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":602260000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":561109000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":602260000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":267723000},"#644":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":460737000},"#645":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":267723000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"},{"ref":"#645","weight":-1}],"rule":"quarter-from-ytd","value":193014000},"#646":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":407003000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#646"},{"ref":"#644","weight":-1}],"rule":"quarter-from-ytd","value":-53734000},"#647":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1217999000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#646","weight":-1}],"rule":"quarter-from-ytd","value":810996000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1217999000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-607982000},"#648":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":-458405000},"#649":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":-607982000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#648"},{"ref":"#649","weight":-1}],"rule":"quarter-from-ytd","value":149577000},"#650":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":815212000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#650"},{"ref":"#648","weight":-1}],"rule":"quarter-from-ytd","value":1273617000},"#651":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2057105000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#650","weight":-1}],"rule":"quarter-from-ytd","value":1241893000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2057105000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-214866000},"#652":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":-359767000},"#653":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":-214866000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#652"},{"ref":"#653","weight":-1}],"rule":"quarter-from-ytd","value":-144901000},"#654":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2008-12-28","end":"2009-03-28","value":86404000},"capex@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#654"}],"rule":"component-sum","value":86404000},"#655":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":145966000},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#654","weight":-1}],"rule":"quarter-from-ytd","value":59562000},"capex@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#656"}],"rule":"component-sum","value":59562000},"#657":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":210757000},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#655","weight":-1}],"rule":"quarter-from-ytd","value":64791000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#658"}],"rule":"component-sum","value":64791000},"#659":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":279941000},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#657","weight":-1}],"rule":"quarter-from-ytd","value":69184000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#660"}],"rule":"component-sum","value":69184000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#659"}],"rule":"component-sum","value":279941000},"#661":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":105976000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#661"}],"rule":"component-sum","value":105976000},"#662":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":239506000},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"#662"},{"ref":"#661","weight":-1}],"rule":"quarter-from-ytd","value":133530000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#663"}],"rule":"component-sum","value":133530000},"#664":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":377147000},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"#664"},{"ref":"#662","weight":-1}],"rule":"quarter-from-ytd","value":137641000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#665"}],"rule":"component-sum","value":137641000},"#666":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":588914000},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"#666"},{"ref":"#664","weight":-1}],"rule":"quarter-from-ytd","value":211767000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#667"}],"rule":"component-sum","value":211767000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#666"}],"rule":"component-sum","value":588914000},"#668":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":168990000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"}],"rule":"component-sum","value":168990000},"#669":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":389966000},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#668","weight":-1}],"rule":"quarter-from-ytd","value":220976000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"}],"rule":"component-sum","value":220976000},"#671":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":613861000},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#669","weight":-1}],"rule":"quarter-from-ytd","value":223895000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"}],"rule":"component-sum","value":223895000},"#673":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":731814000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#671","weight":-1}],"rule":"quarter-from-ytd","value":117953000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"}],"rule":"component-sum","value":117953000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#673"}],"rule":"component-sum","value":731814000},"#675":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":124490000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#675"}],"rule":"component-sum","value":124490000},"#676":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":281972000},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#675","weight":-1}],"rule":"quarter-from-ytd","value":157482000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"}],"rule":"component-sum","value":157482000},"#678":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":339213000},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#676","weight":-1}],"rule":"quarter-from-ytd","value":57241000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#679"}],"rule":"component-sum","value":57241000},"#680":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":379228000},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#678","weight":-1}],"rule":"quarter-from-ytd","value":40015000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"}],"rule":"component-sum","value":40015000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#680"}],"rule":"component-sum","value":379228000},"#682":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":71667000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#682"}],"rule":"component-sum","value":71667000},"#683":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":156856000},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#682","weight":-1}],"rule":"quarter-from-ytd","value":85189000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#684"}],"rule":"component-sum","value":85189000},"#685":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":226360000},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#683","weight":-1}],"rule":"quarter-from-ytd","value":69504000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#686"}],"rule":"component-sum","value":69504000},"#687":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":282576000},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#685","weight":-1}],"rule":"quarter-from-ytd","value":56216000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#688"}],"rule":"component-sum","value":56216000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#687"}],"rule":"component-sum","value":282576000},"#689":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":50813000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#689"}],"rule":"component-sum","value":50813000},"#690":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":113221000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#689","weight":-1}],"rule":"quarter-from-ytd","value":62408000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#691"}],"rule":"component-sum","value":62408000},"#692":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":184249000},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#690","weight":-1}],"rule":"quarter-from-ytd","value":71028000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#693"}],"rule":"component-sum","value":71028000},"#694":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":257549000},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#692","weight":-1}],"rule":"quarter-from-ytd","value":73300000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#695"}],"rule":"component-sum","value":73300000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#694"}],"rule":"component-sum","value":257549000},"#696":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":55342000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#696"}],"rule":"component-sum","value":55342000},"#697":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":94111000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#696","weight":-1}],"rule":"quarter-from-ytd","value":38769000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#698"}],"rule":"component-sum","value":38769000},"#699":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":139270000},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#697","weight":-1}],"rule":"quarter-from-ytd","value":45159000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#700"}],"rule":"component-sum","value":45159000},"#701":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":166438000},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#699","weight":-1}],"rule":"quarter-from-ytd","value":27168000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#702"}],"rule":"component-sum","value":27168000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#701"}],"rule":"component-sum","value":166438000},"#703":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":51754000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#703"}],"rule":"component-sum","value":51754000},"#704":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":130139000},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#703","weight":-1}],"rule":"quarter-from-ytd","value":78385000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#705"}],"rule":"component-sum","value":78385000},"#706":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":175868000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#704","weight":-1}],"rule":"quarter-from-ytd","value":45729000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#707"}],"rule":"component-sum","value":45729000},"#708":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":229452000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#706","weight":-1}],"rule":"quarter-from-ytd","value":53584000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#709"}],"rule":"component-sum","value":53584000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#708"}],"rule":"component-sum","value":229452000},"#710":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":112993000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#710"}],"rule":"component-sum","value":112993000},"#711":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":217502000},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#710","weight":-1}],"rule":"quarter-from-ytd","value":104509000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#712"}],"rule":"component-sum","value":104509000},"#713":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":315129000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#711","weight":-1}],"rule":"quarter-from-ytd","value":97627000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#714"}],"rule":"component-sum","value":97627000},"#715":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":514357000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#713","weight":-1}],"rule":"quarter-from-ytd","value":199228000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#716"}],"rule":"component-sum","value":199228000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#715"}],"rule":"component-sum","value":514357000},"#717":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":177725000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#717"}],"rule":"component-sum","value":177725000},"#718":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":372623000},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#717","weight":-1}],"rule":"quarter-from-ytd","value":194898000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#719"}],"rule":"component-sum","value":194898000},"#720":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":610620000},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#718","weight":-1}],"rule":"quarter-from-ytd","value":237997000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#721"}],"rule":"component-sum","value":237997000},"#722":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":739838000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#720","weight":-1}],"rule":"quarter-from-ytd","value":129218000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#723"}],"rule":"component-sum","value":129218000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#722"}],"rule":"component-sum","value":739838000},"#724":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":149168000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#724"}],"rule":"component-sum","value":149168000},"#725":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":327836000},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#724","weight":-1}],"rule":"quarter-from-ytd","value":178668000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"}],"rule":"component-sum","value":178668000},"#727":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":510571000},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#725","weight":-1}],"rule":"quarter-from-ytd","value":182735000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#728"}],"rule":"component-sum","value":182735000},"#729":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":668717000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#727","weight":-1}],"rule":"quarter-from-ytd","value":158146000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"}],"rule":"component-sum","value":158146000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#729"}],"rule":"component-sum","value":668717000},"#731":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":112546000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#731"}],"rule":"component-sum","value":112546000},"#732":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":220952000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#731","weight":-1}],"rule":"quarter-from-ytd","value":108406000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#733"}],"rule":"component-sum","value":108406000},"#734":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":327284000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#732","weight":-1}],"rule":"quarter-from-ytd","value":106332000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#735"}],"rule":"component-sum","value":106332000},"#736":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":416635000},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#734","weight":-1}],"rule":"quarter-from-ytd","value":89351000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"}],"rule":"component-sum","value":89351000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#736"}],"rule":"component-sum","value":416635000},"#738":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":90155000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#738"}],"rule":"component-sum","value":90155000},"#739":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":180782000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#738","weight":-1}],"rule":"quarter-from-ytd","value":90627000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#740"}],"rule":"component-sum","value":90627000},"#741":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":345399000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#739","weight":-1}],"rule":"quarter-from-ytd","value":164617000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#742"}],"rule":"component-sum","value":164617000},"#743":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":540291000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#741","weight":-1}],"rule":"quarter-from-ytd","value":194892000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#744"}],"rule":"component-sum","value":194892000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#743"}],"rule":"component-sum","value":540291000},"#745":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":154761000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#745"}],"rule":"component-sum","value":154761000},"#746":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":353448000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"#746"},{"ref":"#745","weight":-1}],"rule":"quarter-from-ytd","value":198687000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#747"}],"rule":"component-sum","value":198687000},"#748":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":576704000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"#748"},{"ref":"#746","weight":-1}],"rule":"quarter-from-ytd","value":223256000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#749"}],"rule":"component-sum","value":223256000},"#750":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":903605000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"#750"},{"ref":"#748","weight":-1}],"rule":"quarter-from-ytd","value":326901000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#751"}],"rule":"component-sum","value":326901000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#750"}],"rule":"component-sum","value":903605000},"#752":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":370961000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#752"}],"rule":"component-sum","value":370961000},"#753":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":753656000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#752","weight":-1}],"rule":"quarter-from-ytd","value":382695000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#754"}],"rule":"component-sum","value":382695000},"#755":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1039863000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#753","weight":-1}],"rule":"quarter-from-ytd","value":286207000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#756"}],"rule":"component-sum","value":286207000},"#757":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1386775000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#755","weight":-1}],"rule":"quarter-from-ytd","value":346912000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#758"}],"rule":"component-sum","value":346912000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#757"}],"rule":"component-sum","value":1386775000},"#759":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":413456000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#759"}],"rule":"component-sum","value":413456000},"#760":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":778618000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"#760"},{"ref":"#759","weight":-1}],"rule":"quarter-from-ytd","value":365162000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#761"}],"rule":"component-sum","value":365162000},"#762":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1212537000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"#762"},{"ref":"#760","weight":-1}],"rule":"quarter-from-ytd","value":433919000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#763"}],"rule":"component-sum","value":433919000},"#764":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1526076000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"#764"},{"ref":"#762","weight":-1}],"rule":"quarter-from-ytd","value":313539000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#765"}],"rule":"component-sum","value":313539000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#764"}],"rule":"component-sum","value":1526076000},"#766":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":205966000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#766"}],"rule":"component-sum","value":205966000},"#767":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":494100000},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"#767"},{"ref":"#766","weight":-1}],"rule":"quarter-from-ytd","value":288134000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#768"}],"rule":"component-sum","value":288134000},"#769":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":698148000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"#769"},{"ref":"#767","weight":-1}],"rule":"quarter-from-ytd","value":204048000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#770"}],"rule":"component-sum","value":204048000},"#771":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":869875000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"#771"},{"ref":"#769","weight":-1}],"rule":"quarter-from-ytd","value":171727000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#772"}],"rule":"component-sum","value":171727000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#771"}],"rule":"component-sum","value":869875000},"#773":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":118529000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#773"}],"rule":"component-sum","value":118529000},"#774":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":279849000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"#774"},{"ref":"#773","weight":-1}],"rule":"quarter-from-ytd","value":161320000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#775"}],"rule":"component-sum","value":161320000},"#776":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":64,"unit":"USD","start":"2008-12-28","end":"2009-09-26","value":90720000},"#777":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":63,"unit":"USD","start":"2008-12-28","end":"2009-06-27","value":56113000},"depreciationAndAmortization@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#776"},{"ref":"#777","weight":-1}],"rule":"quarter-from-ytd","value":34607000},"#778":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":129628000},"depreciationAndAmortization@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#778"},{"ref":"#776","weight":-1}],"rule":"quarter-from-ytd","value":38908000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2008-12-28","end":"2009-12-26","value":129628000},"depreciationAndAmortization@2010Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":39089000},"#779":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2009-12-27","end":"2010-06-26","value":77747000},"#780":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2009-12-27","end":"2010-03-27","value":39089000},"depreciationAndAmortization@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#779"},{"ref":"#780","weight":-1}],"rule":"quarter-from-ytd","value":38658000},"#781":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2009-12-27","end":"2010-09-25","value":112923000},"depreciationAndAmortization@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#781"},{"ref":"#779","weight":-1}],"rule":"quarter-from-ytd","value":35176000},"#782":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":156093000},"depreciationAndAmortization@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#782"},{"ref":"#781","weight":-1}],"rule":"quarter-from-ytd","value":43170000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2009-12-27","end":"2010-12-31","value":156093000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48269000},"#783":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":104287000},"#784":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":48269000},"depreciationAndAmortization@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#783"},{"ref":"#784","weight":-1}],"rule":"quarter-from-ytd","value":56018000},"#785":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":166527000},"depreciationAndAmortization@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#785"},{"ref":"#783","weight":-1}],"rule":"quarter-from-ytd","value":62240000},"#786":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":235231000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#786"},{"ref":"#785","weight":-1}],"rule":"quarter-from-ytd","value":68704000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":235231000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":73164000},"#787":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":138229000},"#788":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":73164000},"depreciationAndAmortization@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#787"},{"ref":"#788","weight":-1}],"rule":"quarter-from-ytd","value":65065000},"#789":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":202131000},"depreciationAndAmortization@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#789"},{"ref":"#787","weight":-1}],"rule":"quarter-from-ytd","value":63902000},"#790":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":265390000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#790"},{"ref":"#789","weight":-1}],"rule":"quarter-from-ytd","value":63259000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":265390000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":56615000},"#791":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":113060000},"#792":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":56615000},"depreciationAndAmortization@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#791"},{"ref":"#792","weight":-1}],"rule":"quarter-from-ytd","value":56445000},"#793":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":172984000},"depreciationAndAmortization@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#793"},{"ref":"#791","weight":-1}],"rule":"quarter-from-ytd","value":59924000},"#794":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":238774000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#794"},{"ref":"#793","weight":-1}],"rule":"quarter-from-ytd","value":65790000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":238774000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":61110000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":62866000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":60741000},"#795":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":216588000},"#796":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":184717000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#795"},{"ref":"#796","weight":-1}],"rule":"quarter-from-ytd","value":31871000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":216588000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":63229000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":65346000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":64985000},"#797":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":225226000},"#798":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":193560000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#797"},{"ref":"#798","weight":-1}],"rule":"quarter-from-ytd","value":31666000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":225226000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":58738000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":56677000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":58053000},"#799":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":204251000},"#800":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":173468000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#799"},{"ref":"#800","weight":-1}],"rule":"quarter-from-ytd","value":30783000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":204251000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":91899000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":32968000},"#801":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":60940000},"#802":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":61,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":32968000},"depreciationAndAmortization@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#801"},{"ref":"#802","weight":-1}],"rule":"quarter-from-ytd","value":27972000},"#803":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":2,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":89552000},"depreciationAndAmortization@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#803"},{"ref":"#801","weight":-1}],"rule":"quarter-from-ytd","value":28612000},"#804":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":115313000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#804"},{"ref":"#803","weight":-1}],"rule":"quarter-from-ytd","value":25761000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":24419000},"#805":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":5,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":54764000},"#806":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":24419000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#805"},{"ref":"#806","weight":-1}],"rule":"quarter-from-ytd","value":30345000},"#807":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":89192000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#807"},{"ref":"#805","weight":-1}],"rule":"quarter-from-ytd","value":34428000},"#808":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":130736000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#808"},{"ref":"#807","weight":-1}],"rule":"quarter-from-ytd","value":41544000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":7,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":130736000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48872000},"#809":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":9,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":98816000},"#810":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":8,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":48872000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#809"},{"ref":"#810","weight":-1}],"rule":"quarter-from-ytd","value":49944000},"#811":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":10,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":149970000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#811"},{"ref":"#809","weight":-1}],"rule":"quarter-from-ytd","value":51154000},"#812":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":205475000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#812"},{"ref":"#811","weight":-1}],"rule":"quarter-from-ytd","value":55505000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":205475000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":56279000},"#813":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":13,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":113876000},"#814":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":56279000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#813"},{"ref":"#814","weight":-1}],"rule":"quarter-from-ytd","value":57597000},"#815":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":173277000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#815"},{"ref":"#813","weight":-1}],"rule":"quarter-from-ytd","value":59401000},"#816":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":232925000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#816"},{"ref":"#815","weight":-1}],"rule":"quarter-from-ytd","value":59648000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":232925000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":63205000},"#817":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":17,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":128913000},"#818":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":63205000},"depreciationAndAmortization@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#817"},{"ref":"#818","weight":-1}],"rule":"quarter-from-ytd","value":65708000},"#819":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":194606000},"depreciationAndAmortization@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#819"},{"ref":"#817","weight":-1}],"rule":"quarter-from-ytd","value":65693000},"#820":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":259900000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#820"},{"ref":"#819","weight":-1}],"rule":"quarter-from-ytd","value":65294000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":259900000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":65207000},"#821":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":21,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":131760000},"#822":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":65207000},"depreciationAndAmortization@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#821"},{"ref":"#822","weight":-1}],"rule":"quarter-from-ytd","value":66553000},"#823":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":199183000},"depreciationAndAmortization@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#823"},{"ref":"#821","weight":-1}],"rule":"quarter-from-ytd","value":67423000},"#824":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":269724000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#824"},{"ref":"#823","weight":-1}],"rule":"quarter-from-ytd","value":70541000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":269724000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":68855000},"#825":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":25,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":140560000},"#826":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":68855000},"depreciationAndAmortization@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#825"},{"ref":"#826","weight":-1}],"rule":"quarter-from-ytd","value":71705000},"#827":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":218303000},"depreciationAndAmortization@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#827"},{"ref":"#825","weight":-1}],"rule":"quarter-from-ytd","value":77743000},"#828":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":307994000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#828"},{"ref":"#827","weight":-1}],"rule":"quarter-from-ytd","value":89691000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":307994000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":90584000},"#829":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":29,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":187921000},"#830":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":90584000},"depreciationAndAmortization@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#829"},{"ref":"#830","weight":-1}],"rule":"quarter-from-ytd","value":97337000},"#831":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":299079000},"depreciationAndAmortization@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#831"},{"ref":"#829","weight":-1}],"rule":"quarter-from-ytd","value":111158000},"#832":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":423498000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#832"},{"ref":"#831","weight":-1}],"rule":"quarter-from-ytd","value":124419000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":423498000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":124843000},"#833":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":32,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":248256000},"#834":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":124843000},"depreciationAndAmortization@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#833"},{"ref":"#834","weight":-1}],"rule":"quarter-from-ytd","value":123413000},"#835":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":388585000},"depreciationAndAmortization@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#835"},{"ref":"#833","weight":-1}],"rule":"quarter-from-ytd","value":140329000},"#836":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":529216000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#836"},{"ref":"#835","weight":-1}],"rule":"quarter-from-ytd","value":140631000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":529216000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":147393000},"#837":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":32,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":295238000},"#838":{"kind":"filed","concept":"DepreciationAmortizationAndAccretionNet","filing":31,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":147393000},"depreciationAndAmortization@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#837"},{"ref":"#838","weight":-1}],"rule":"quarter-from-ytd","value":147845000},"dilutedShares@2009Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":62,"unit":"shares","start":"2008-12-28","end":"2009-03-28","value":82612000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2009-03-29","end":"2009-06-27","value":85668000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":64,"unit":"shares","start":"2009-06-28","end":"2009-09-26","value":85892000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#311","weight":4},{"ref":"#314","weight":-3}],"rule":"unaverage-quarter","value":86004000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2008-12-28","end":"2009-12-26","value":85044000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2009-12-27","end":"2010-03-27","value":86092000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-03-28","end":"2010-06-26","value":86401000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-06-27","end":"2010-09-25","value":86610000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#319","weight":4},{"ref":"#322","weight":-3}],"rule":"unaverage-quarter","value":86860000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2009-12-27","end":"2010-12-31","value":86491000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":87053000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":87126000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":87151000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#327","weight":4},{"ref":"#330","weight":-3}],"rule":"unaverage-quarter","value":82926000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":86067000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":86507000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":87653000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":87765000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#335","weight":4},{"ref":"#338","weight":-3}],"rule":"unaverage-quarter","value":87085000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":86860000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":89377000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":91142000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":100378000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#343","weight":4},{"ref":"#346","weight":-3}],"rule":"unaverage-quarter","value":101321000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":95468000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":101822000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":101814000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":101415000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#351","weight":4},{"ref":"#354","weight":-3}],"rule":"unaverage-quarter","value":101514000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":101643000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":100375000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":101607000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":102299000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#359","weight":4},{"ref":"#362","weight":-3}],"rule":"unaverage-quarter","value":101725000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":101815000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":102919000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":102287000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":103684000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#367","weight":4},{"ref":"#370","weight":-3}],"rule":"unaverage-quarter","value":102134000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":102866000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":61,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":104410000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":104611000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":105660000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#375","weight":4},{"ref":"#378","weight":-3}],"rule":"unaverage-quarter","value":102645000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":104328000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":106305000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":104776000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":106163000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#383","weight":4},{"ref":"#386","weight":-3}],"rule":"unaverage-quarter","value":105819000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":106113000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":105046000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":105369000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":106227000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#391","weight":4},{"ref":"#394","weight":-3}],"rule":"unaverage-quarter","value":105424000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":105310000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":106386000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":106473000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":106751000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#399","weight":4},{"ref":"#402","weight":-3}],"rule":"unaverage-quarter","value":107133000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":106686000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":106890000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":106836000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":106899000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#407","weight":4},{"ref":"#410","weight":-3}],"rule":"unaverage-quarter","value":107059000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":106924000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":106412000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":107056000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":106596000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#415","weight":4},{"ref":"#418","weight":-3}],"rule":"unaverage-quarter","value":106608000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":106551000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":107154000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":107278000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":107498000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423","weight":4},{"ref":"#426","weight":-3}],"rule":"unaverage-quarter","value":107510000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":107372000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":107407000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":107525000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":107562000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431","weight":4},{"ref":"#434","weight":-3}],"rule":"unaverage-quarter","value":107558000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":107525000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":107415000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":107518000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":107538000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439","weight":4},{"ref":"#442","weight":-3}],"rule":"unaverage-quarter","value":107672000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":107537000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":107623000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":107732000},"sharesOutstanding@2009Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":66,"unit":"shares","end":"2009-06-27","value":84633454},"sharesOutstanding@2009Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":67,"unit":"shares","end":"2009-09-26","value":85071436},"sharesOutstanding@2009Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":68,"unit":"shares","end":"2009-12-26","value":85208199},"sharesOutstanding@FY2009":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":68,"unit":"shares","end":"2009-12-26","value":85208199},"sharesOutstanding@2010Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":62,"unit":"shares","end":"2010-03-27","value":85279882},"sharesOutstanding@2010Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":63,"unit":"shares","end":"2010-06-26","value":85546131},"sharesOutstanding@2010Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":64,"unit":"shares","end":"2010-09-25","value":85710763},"sharesOutstanding@2010Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2010-12-31","value":85843511},"sharesOutstanding@FY2010":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2010-12-31","value":85843511},"sharesOutstanding@2011Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2011-03-31","value":86066220},"sharesOutstanding@2011Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2011-06-30","value":86290962},"sharesOutstanding@2011Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2011-09-30","value":86377679},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2011-12-31","value":86467873},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2011-12-31","value":86467873},"sharesOutstanding@2012Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2012-03-31","value":86714539},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2012-06-30","value":86961313},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":40,"unit":"shares","end":"2012-09-30","value":87021447},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2012-12-31","value":87145323},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":41,"unit":"shares","end":"2012-12-31","value":87145323},"sharesOutstanding@2013Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2013-03-31","value":87624484},"sharesOutstanding@2013Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2013-06-30","value":97629891},"sharesOutstanding@2013Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2013-09-30","value":99438507},"sharesOutstanding@2013Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2013-12-31","value":99506941},"sharesOutstanding@FY2013":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2013-12-31","value":99506941},"sharesOutstanding@2014Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":46,"unit":"shares","end":"2014-03-31","value":100094905},"sharesOutstanding@2014Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":47,"unit":"shares","end":"2014-06-30","value":100177488},"sharesOutstanding@2014Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":48,"unit":"shares","end":"2014-09-30","value":100209077},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2014-12-31","value":100288942},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":49,"unit":"shares","end":"2014-12-31","value":100288942},"sharesOutstanding@2015Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":50,"unit":"shares","end":"2015-03-31","value":100791414},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":51,"unit":"shares","end":"2015-06-30","value":100891055},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":52,"unit":"shares","end":"2015-09-30","value":100919021},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2015-12-31","value":101766797},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":53,"unit":"shares","end":"2015-12-31","value":101766797},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":54,"unit":"shares","end":"2016-03-31","value":102219007},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":55,"unit":"shares","end":"2016-06-30","value":102349660},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":56,"unit":"shares","end":"2016-09-30","value":103912069},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-12-31","value":104034731},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":57,"unit":"shares","end":"2016-12-31","value":104034731},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":58,"unit":"shares","end":"2017-03-31","value":104289617},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":59,"unit":"shares","end":"2017-06-30","value":104395532},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":60,"unit":"shares","end":"2017-09-30","value":104431990},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":104468460},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":104468460},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":61,"unit":"shares","end":"2018-03-31","value":104762691},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":1,"unit":"shares","end":"2018-06-30","value":104797535},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":2,"unit":"shares","end":"2018-09-30","value":104814322},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":104885261},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":3,"unit":"shares","end":"2018-12-31","value":104885261},"sharesOutstanding@2019Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":4,"unit":"shares","end":"2019-03-31","value":105352685},"sharesOutstanding@2019Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":5,"unit":"shares","end":"2019-06-30","value":105390383},"sharesOutstanding@2019Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":6,"unit":"shares","end":"2019-09-30","value":105406367},"sharesOutstanding@2019Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":105448921},"sharesOutstanding@FY2019":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":7,"unit":"shares","end":"2019-12-31","value":105448921},"sharesOutstanding@2020Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":8,"unit":"shares","end":"2020-03-31","value":105905580},"sharesOutstanding@2020Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":9,"unit":"shares","end":"2020-06-30","value":105960516},"sharesOutstanding@2020Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":10,"unit":"shares","end":"2020-09-30","value":105974984},"sharesOutstanding@2020Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":105980466},"sharesOutstanding@FY2020":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":11,"unit":"shares","end":"2020-12-31","value":105980466},"sharesOutstanding@2021Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":12,"unit":"shares","end":"2021-03-31","value":106310928},"sharesOutstanding@2021Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":13,"unit":"shares","end":"2021-06-30","value":106318905},"sharesOutstanding@2021Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":14,"unit":"shares","end":"2021-09-30","value":106326000},"sharesOutstanding@2021Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":106332315},"sharesOutstanding@FY2021":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":15,"unit":"shares","end":"2021-12-31","value":106332315},"sharesOutstanding@2022Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":16,"unit":"shares","end":"2022-03-31","value":106583300},"sharesOutstanding@2022Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":17,"unit":"shares","end":"2022-06-30","value":106594255},"sharesOutstanding@2022Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":18,"unit":"shares","end":"2022-09-30","value":106605913},"sharesOutstanding@2022Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":106609094},"sharesOutstanding@FY2022":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":19,"unit":"shares","end":"2022-12-31","value":106609094},"sharesOutstanding@2023Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":20,"unit":"shares","end":"2023-03-31","value":106825067},"sharesOutstanding@2023Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":21,"unit":"shares","end":"2023-06-30","value":106830548},"sharesOutstanding@2023Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2023-09-30","value":106844040},"sharesOutstanding@2023Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":106847475},"sharesOutstanding@FY2023":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2023-12-31","value":106847475},"sharesOutstanding@2024Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2024-03-31","value":107041246},"sharesOutstanding@2024Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2024-06-30","value":107045972},"sharesOutstanding@2024Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2024-09-30","value":107057732},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":107060281},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2024-12-31","value":107060281},"sharesOutstanding@2025Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2025-03-31","value":107244215},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2025-06-30","value":107247360},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2025-09-30","value":107307994},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":107309794},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2025-12-31","value":107309794},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2026-03-31","value":107453003},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2026-06-30","value":107469302},"#839":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":11,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#160"},{"ref":"#839","weight":-1}],"rule":"component-sum","value":3224902000},"#840":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":441786000},"#841":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":88682000},"#842":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":12,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":0},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#840"},{"ref":"#841"},{"ref":"#842","weight":-1}],"rule":"component-sum","value":530468000},"#843":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":504951000},"#844":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":86564000},"#845":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":13,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":0},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#843"},{"ref":"#844"},{"ref":"#845","weight":-1}],"rule":"component-sum","value":591515000},"#846":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":634550000},"#847":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":85852000},"#848":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":14,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":0},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#846"},{"ref":"#847"},{"ref":"#848","weight":-1}],"rule":"component-sum","value":720402000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":449372000},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":102086000},"#851":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":15,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":0},"#852":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":14,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"#851"},{"ref":"#852","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#849"},{"ref":"#850"},{"ref":"#853","weight":-1}],"rule":"component-sum","value":551458000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#162"},{"ref":"#851","weight":-1}],"rule":"component-sum","value":2393843000},"#854":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":618607000},"#855":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":83314000},"#856":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":16,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":150895000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#854"},{"ref":"#855"},{"ref":"#856","weight":-1}],"rule":"component-sum","value":551026000},"#857":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":455062000},"#858":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":61996000},"#859":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":17,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":-1745000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#857"},{"ref":"#858"},{"ref":"#859","weight":-1}],"rule":"component-sum","value":518803000},"#860":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":458924000},"#861":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":71847000},"#862":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":18,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-1866000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#860"},{"ref":"#861"},{"ref":"#862","weight":-1}],"rule":"component-sum","value":532637000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":660830000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":73330000},"#865":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":19,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":147284000},"#866":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":18,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":147284000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"#865"},{"ref":"#866","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#863"},{"ref":"#864"},{"ref":"#867","weight":-1}],"rule":"component-sum","value":734160000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#164"},{"ref":"#865","weight":-1}],"rule":"component-sum","value":2336626000},"#868":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":355577000},"#869":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":71174000},"#870":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":20,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1907000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#868"},{"ref":"#869"},{"ref":"#870","weight":-1}],"rule":"component-sum","value":424844000},"#871":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":644155000},"#872":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":77354000},"#873":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":21,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":245381000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#871"},{"ref":"#872"},{"ref":"#873","weight":-1}],"rule":"component-sum","value":476128000},"#874":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":607951000},"#875":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":95319000},"#876":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":22,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":5984000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#874"},{"ref":"#875"},{"ref":"#876","weight":-1}],"rule":"component-sum","value":697286000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":941778000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":106758000},"#879":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":23,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":253511000},"#880":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":22,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":253272000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"#879"},{"ref":"#880","weight":-1}],"rule":"quarter-from-ytd","value":239000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#877"},{"ref":"#878"},{"ref":"#881","weight":-1}],"rule":"component-sum","value":1048297000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#166"},{"ref":"#879","weight":-1}],"rule":"component-sum","value":2646555000},"#882":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":436235000},"#883":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94032000},"#884":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":24,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-17000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#882"},{"ref":"#883"},{"ref":"#884","weight":-1}],"rule":"component-sum","value":530284000},"#885":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":500253000},"#886":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":142040000},"#887":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":25,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":135000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#885"},{"ref":"#886"},{"ref":"#887","weight":-1}],"rule":"component-sum","value":642158000},"#888":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":424915000},"#889":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":103421000},"#890":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":26,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":211000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#888"},{"ref":"#889"},{"ref":"#890","weight":-1}],"rule":"component-sum","value":528125000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":656520000},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":110803000},"#893":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":27,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":6883000},"#894":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":26,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":329000},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"#893"},{"ref":"#894","weight":-1}],"rule":"quarter-from-ytd","value":6554000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#891"},{"ref":"#892"},{"ref":"#895","weight":-1}],"rule":"component-sum","value":760769000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#168"},{"ref":"#893","weight":-1}],"rule":"component-sum","value":2461336000},"#896":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":448105000},"#897":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":103977000},"#898":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":28,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1115000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#896"},{"ref":"#897"},{"ref":"#898","weight":-1}],"rule":"component-sum","value":550967000},"#899":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":511593000},"#900":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":126378000},"#901":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":29,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#899"},{"ref":"#900"},{"ref":"#901","weight":-1}],"rule":"component-sum","value":637971000},"#902":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":442357000},"#903":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":123312000},"#904":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":30,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#902"},{"ref":"#903"},{"ref":"#904","weight":-1}],"rule":"component-sum","value":565669000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":946370000},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":110892000},"#907":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":27,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1115000},"#908":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":30,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1115000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"#907"},{"ref":"#908","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#905"},{"ref":"#906"},{"ref":"#909","weight":-1}],"rule":"component-sum","value":1057262000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#170"},{"ref":"#907","weight":-1}],"rule":"component-sum","value":2811869000},"#910":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":500165000},"#911":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":123159000},"#912":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":28,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":0},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#910"},{"ref":"#911"},{"ref":"#912","weight":-1}],"rule":"component-sum","value":623324000},"#913":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":597320000},"#914":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":138243000},"#915":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":29,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":0},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#913"},{"ref":"#914"},{"ref":"#915","weight":-1}],"rule":"component-sum","value":735563000},"#916":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":984111000},"#917":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":144650000},"#918":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":30,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":0},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#916"},{"ref":"#917"},{"ref":"#918","weight":-1}],"rule":"component-sum","value":1128761000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":1017441000},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":117423000},"#921":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"#922":{"kind":"filed","concept":"GainLossOnSaleOfBusiness","filing":30,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":0},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"#921"},{"ref":"#922","weight":-1}],"rule":"quarter-from-ytd","value":0},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#919"},{"ref":"#920"},{"ref":"#923","weight":-1}],"rule":"component-sum","value":1134864000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#172"},{"ref":"#921","weight":-1}],"rule":"component-sum","value":3622512000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":-22699000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":3472714000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-229452000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":21.979829668008577},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-19.560636143888082},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-14.326148201984257},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":4.172164633911272},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-1158767000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":-516713000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-272313000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":609398000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-104509000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":17.79053015596975},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":2.2344647904948616},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":8.336408235818817},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":6.82132706689319},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":-1188483000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":16340000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":483752000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":880037000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-97627000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":26.843884138925837},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":19.041770850007268},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":18.92751415329532},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":6.850392993642673},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":-1675413000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":213431000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":234730000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":374252000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-199228000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":18.29996373617626},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-10.33990701130075},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-127.49947668059237},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":5.894069595064249},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":-1874994000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":-26420000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":826320000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":2763473000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-514357000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":18.663261850785563},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.046630701004037},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-5.630627567721203},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":5.894069595064249},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":-1874994000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":227880000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":-223011000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":493001000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-177725000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":30.461600839113995},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":13.091588587344539},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":14.622971627017357},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":6.808813915606297},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-1420459000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":101505000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":-65756000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":412952000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-194898000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-2.6050860279712142},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-33.5040314498348},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-15.676746907713099},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":4.888375447013289},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":-1568196000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":-88675000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":-463163000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":617745000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-237997000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":19.09541273550028},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.647333707964863},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.540120079264145},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":4.4761122066290095},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":-968780000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":66577000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-314717000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":680233000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-129218000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.222246654929322},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.59249813017457},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":7.53948333504523},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":4.565013951034766},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":-936771000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":59661000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":-1066647000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":2203931000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-739838000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":17.476350731090832},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.7875317952767416},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":6.431513820584624},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":4.565013951034766},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":-936771000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":139068000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-452608000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":608617000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-149168000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":0.021053502212497507},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-14.406422821996397},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-12.707104429130528},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":4.378668190447045},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":-442685000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":-58699000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-165098000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":593540000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-178668000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":13.194496680092177},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.4674608004704628},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-3.1708367808860842},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":4.0462102715579755},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":-740280000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":2214000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":-500357000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":505502000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-182735000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":25.303855480737226},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":7.553684487734223},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.600158008507588},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":4.0003496292090235},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":-398695000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":50568000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":623547000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":1517243000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-158146000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":23.835964146902512},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-8.422748122914697},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":-4.245317737821902},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.730854311307472},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":-881044000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":-87146000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":-494516000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-668717000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":17.929840747186606},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-5.281711407040606},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-3.7521583406706305},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.730854311307472},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":-881044000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":-93063000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-617410000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-112546000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":16.976870052844824},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.31120565883140017},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":17.045651013673506},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":3.7516544130195855},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":-456960000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":8366000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":39363000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-108406000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":21.39751654314761},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":7.922653877346433},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":5.745698625957526},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":3.6560165775143365},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":-587944000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":50076000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":101565000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-106332000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":31.589699913213632},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":22.33406823241498},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.714408154684577},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":3.830566919849923},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":-1016186000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":204184000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":96967000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-89351000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":26.239593455366755},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":9.48308690285474},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":18.991615673503688},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":3.5574015987764898},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":-947771000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":54600000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":-379515000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-416635000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":25.104745564172887},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":11.709705782987845},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.692225076088064},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":3.5574015987764898},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":-947771000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":317226000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":-369633000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-90155000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":22.99887723526029},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":31.411024006253623},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":26.098803297094502},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":4.686534964987951},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":-715979000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":259157000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":86622000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-90627000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":27.673797641374488},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.542992466384817},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.104199116310117},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":4.774347389938011},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":-1067565000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":107418000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":140704000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-164617000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":21.350324933505167},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":8.717506649483123},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.746819216320711},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":4.259188575519129},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":-1088852000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":48998000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-160425000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-194892000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":27.166740694287235},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":19.08468796531319},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":14.478920864657304},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":4.390341983111334},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":-1210753000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":169696000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":-302732000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-540291000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":24.969547205167174},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":20.071000079702344},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":16.032588338760277},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":4.390341983111334},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":-1210753000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":585269000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-293600000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-154761000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.123092850915431},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-15.748692240627724},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-11.784819093286835},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":4.074875848651002},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":-1082925000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":-59889000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":-110669000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-198687000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-3.7361805605881266},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":23.323268191736922},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.986963628604327},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":4.210565811382931},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":-1533686000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":142840000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-94281000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-223256000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.3361264236413097},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-10.868089287730172},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-7.8176848726334915},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":4.0902620217869625},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":-891323000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":-58689000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":468314000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-326901000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.046842000776144},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-4.579650056714396},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-0.7529995780089805},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":3.652452487746231},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":-1296920000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":-3439000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-30236000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-903605000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.667029101839066},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.0398122565445447},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.686163464625729},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":3.652452487746231},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":-1296920000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":20823000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-405559000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-370961000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":20.436596958521648},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.283322937299147},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":7.762554579179478},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":3.0829051596315025},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":-586256000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":36421000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":-472373000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-382695000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":38.29164163602341},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":20.787049772226286},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":21.0416530462961},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":3.356577120777837},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":-392503000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":189886000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":-120780000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-286207000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":46.95789486824202},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":34.074198903993306},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":33.50410066284687},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":3.189046830761276},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":-993509000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":294199000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":214197000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-346912000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":43.332760780042},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":34.33455353358888},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":30.144412901265632},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":3.5484290568216097},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":-1482926000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":383749000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":-784515000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-1386775000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":39.19358211680702},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.832142570877735},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":25.033945016606392},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":3.5484290568216097},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":-1482926000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":904255000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-145733000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-413456000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":43.57127745848172},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":30.618127509104553},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":29.79645086058823},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.4116404174179245},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":-1263386000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":264729000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-172148000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-365162000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":49.37138909945947},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":36.864684378346176},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":34.57320367903634},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.2277210854611993},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":-1284188000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":386896000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":-487653000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-433919000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":50.16639103809082},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":36.27471081530482},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":35.255974080399426},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.1423959061029705},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":-631809000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":336350000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":497457000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-313539000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":37.49335383489506},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":30.169065230500564},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":25.96485805112313},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":2.4496630952873772},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":-1248022000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":457233000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":-308077000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-1526076000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":44.16871974322259},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":33.15083675895784},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":30.716957394035454},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":2.4496630952873772},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":-1248022000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1445208000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":-813948000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-205966000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":40.778599236532756},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":26.19611446325222},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":24.80972520862737},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.9286081109342113},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":-509699000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":226584000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":-138557000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-288134000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":45.55811770281725},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":32.95815598312021},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":31.159072887519713},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.9012685544536823},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":-796768000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":361351000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":1069569000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-204048000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":38.29467989586521},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":29.224895539158396},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":28.58834904217058},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.910047529753833},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":-1709608000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":474466000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":1070166000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-171727000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":39.53815764608844},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":32.56024844572856},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":30.95368265170414},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.6746047871835437},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":-2520921000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":562643000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1187230000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-869875000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":40.62437732020073},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":30.594921691788446},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":29.27991775262024},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.6746047871835437},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":-2520921000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1625044000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":-333395000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":698937000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-118529000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":46.55357006052249},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":33.06739829924155},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":33.1934229679001},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.556579059980972},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":-2125797000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":361949000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":-306221000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":605807000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-161320000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":57.28157637855959},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":42.642395850000895},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":40.00869159329782},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.5178400959174474},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":-1688279000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":464940000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":395252000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":1386585000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-279941000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":50.555706127190014},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":32.89202400542058},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":30.981415158261544},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":3.4215715815834318},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":-489541000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":691572000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":-74703000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"operatingIncome@2010Q1","weight":-1}],"value":376820000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-105976000},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":49.65763494324435},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":33.6538952498499},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":30.344513091567908},"currentRatio@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q1"},{"ref":"currentLiabilities@2010Q1"}],"value":4.355492225729826},"netDebt@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"cash@2010Q1","weight":-1}],"value":-258402000},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":195359000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":-57203000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":407381000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-133530000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":48.34431678614078},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":30.700309940903693},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":27.054846951794154},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":4.968559647499069},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":-371849000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":180444000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":110436000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":586261000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-137641000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":40.34244935762546},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":26.52440973105619},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":22.166840665297237},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":3.527563578852632},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":-370821000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":212915000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":138048000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":444150000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-211767000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":48.65915273999223},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":27.164763586809464},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":25.57293280922793},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.3735098801942613},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-528298000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":173365000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":116578000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":1814612000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-588914000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":46.21958521795269},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":29.21391136778993},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":25.909776225222007},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.3735098801942613},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-528298000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":762083000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":-212803000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":437910000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-168990000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":45.772643060993175},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":22.807085580114688},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":20.442346371275512},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":2.967200764435856},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":-224025000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":133007000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":-423998000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":468244000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-220976000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":36.56297041522297},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":12.112077541321462},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":11.475409836065573},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.102428071076539},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":3349000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":71957000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":-21257000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":783045000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-223895000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":37.69820280218097},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":22.146118267467894},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":19.538312248704496},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.2536341986155306},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":-70219000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":222765000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-107219000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1145672000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-117953000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":20.916723202170964},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-73.49413646055437},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-62.55951371389804},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.683780003368511},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":58029000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":-481342000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":-765277000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":2834871000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-731814000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":35.12936667429444},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-2.4822437366400996},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-1.4276950351148703},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.683780003368511},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":58029000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":-53613000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-140626000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":953337000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-124490000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.439941253985978},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-91.79708482964661},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-90.41574876019757},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.476790150234878},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":253828000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":-455566000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":270989000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":817673000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-157482000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":25.460446323741397},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":14.58835597264063},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":11.592947901041645},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.561065818667415},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":-111389000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":142719000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":-34926000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":732102000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-57241000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":28.44745914601375},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":12.756406207732377},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.476948615677587},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.3775853704114747},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":-85007000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":113663000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":287544000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":902996000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-40015000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":27.306418259906177},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":16.001231615304402},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":14.341992779608766},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":2.571627803089595},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-338722000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":173268000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":382981000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":3406108000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-379228000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":25.315054422606792},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-1.1151105299172193},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-2.85992913854498},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":2.571627803089595},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-338722000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":-25916000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":-5212000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":693998000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-71667000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":22.421196893558704},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.104686806893492},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":7.83125111724631},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.0280702028966227},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":-280536000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":66939000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":137184000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":480664000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-85189000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":26.954363552408804},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":7.521933199938433},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":6.464137294135755},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.941604867384266},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":-672893000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":41937000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":305588000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":1057683000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-69504000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":28.764043878453236},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":16.42747594594445},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":15.41087258323608},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.1981400647603633},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":-963434000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":208963000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":135990000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":706864000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-56216000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":24.858009216398116},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.087753424942527},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":8.183974285625123},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.388298686259533},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-1101749000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":65024000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":573550000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":2939209000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-282576000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":26.12484348637425},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":11.191842195590063},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":10.596939342811975},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.388298686259533},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-1101749000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":382863000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":-368989000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":810884000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-50813000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":24.91280397575982},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.657983198583816},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":11.78824995421814},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":3.0423224381572327},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-776309000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":141242000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":55972000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":542445000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-62408000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":17.03398346293673},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":0.35050785060429535},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":0.8318131800504452},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":2.6173682737485375},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":-656672000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":5296000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":-118239000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":806413000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-71028000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":21.2742393472674},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":9.421108674945636},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.0903303200762},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.5410091958827525},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-404270000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":87319000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":909223000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":808772000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-73300000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":30.593664836958194},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":19.764125346108553},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":19.178506199943847},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.075996038135445},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-1268581000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":203044000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":477967000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":2969188000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-257549000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":24.32602507617539},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":12.443990850401349},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.676265567189306},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.075996038135445},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-1268581000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":434083000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-479959000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":539322000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-55342000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":8.307811657491651},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-14.942808002404046},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-12.982913797476177},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.1979732075954455},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-537399000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-66529000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-49170000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":839084000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-38769000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":18.353032803439344},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":6.374906970075328},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.475699523664469},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.452775222156706},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-775459000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":59442000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":-24157000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":873424000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-45159000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":38.101624785151564},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":31.29381039846764},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":27.47841682759814},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":3.627553451070918},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-904226000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":399662000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":61639000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":1130661000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-27168000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":30.144941086560173},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":23.395861323230207},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.303726543534834},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":3.4820836802664448},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-837411000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":347730000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-491647000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":3382491000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-166438000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":27.543360120603506},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":17.753978578288937},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.428798949582387},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":3.4820836802664448},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-837411000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":740305000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":32464000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":696147000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-51754000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":31.688293602779694},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":20.537332718464775},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":22.33114324458832},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":3.076842187366381},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-786938000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":218640000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":-140053000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":1016667000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-78385000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":17.91093087136864},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-0.023907345753347027},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-1.1230549455738945},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":3.231646304891973},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-683230000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":10316000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-129952000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":607952000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-45729000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":25.086455416013482},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":10.76274520165102},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":22.08458833130772},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.4624166147951714},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-627062000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":83341000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":214842000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":1151948000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-53584000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.3724663311114136},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-248.23621880620928},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-226.96534107226532},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":4.172164633911272},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-1158767000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":-829010000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":380151000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":899786000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-112993000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.439879971876818},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-0.8965105052641259},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.0236703442847035},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":6.318625711743266},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":-1378882000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":24529000},"freeCashFlow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q1"},{"ref":"capex@2009Q1","weight":-1}],"value":-22663000},"totalCosts@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q1"},{"ref":"operatingIncome@2009Q1","weight":-1}],"value":250152000},"capexOutflow@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q1","weight":-1}],"value":-86404000},"grossMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":56.260042849491164},"operatingMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":40.18478843063738},"netMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":39.3572098094728},"ebit@2009Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q1"},{"ref":"interestExpense@2009Q1"}],"value":170667000},"freeCashFlow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q2"},{"ref":"capex@2009Q2","weight":-1}],"value":-40493000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"operatingIncome@2009Q2","weight":-1}],"value":321835000},"capexOutflow@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q2","weight":-1}],"value":-59562000},"grossMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":56.68560649278537},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":38.80021145669321},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":34.338703420578234},"currentRatio@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q2"},{"ref":"currentLiabilities@2009Q2"}],"value":3.3990489664816677},"netDebt@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"cash@2009Q2","weight":-1}],"value":-195586000},"ebit@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q2"},{"ref":"interestExpense@2009Q2"}],"value":205125000},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":113794000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"operatingIncome@2009Q3","weight":-1}],"value":318060000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-64791000},"grossMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":50.949878444674134},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":33.85476998072168},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":31.89012812700816},"currentRatio@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q3"},{"ref":"currentLiabilities@2009Q3"}],"value":3.471399848265875},"netDebt@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"cash@2009Q3","weight":-1}],"value":-172325000},"ebit@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q3"},{"ref":"interestExpense@2009Q3"}],"value":165056000},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":344614000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"operatingIncome@2009Q4","weight":-1}],"value":496538000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-69184000},"grossMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":41.51310300733706},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":22.568984741097676},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":22.08447365753628},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":3.4215715815834318},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":-489541000},"ebit@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2009Q4"},{"ref":"interestExpense@2009Q4"}],"value":150724000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.7814944967625078},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-43.68709150588938},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":44.50233941046488},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":69.20493777658537},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":28.093470831503094},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":-39.31337205715142},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":-21.258381342178602},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":-68.49294608263583},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-45.52927271385812},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":-47.53235676305812},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-85.08021008387566},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-28.224003172888217},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":-91.50539679520708},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":44.55890013913334},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":-16.144208660655142},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-116.02746728206208},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":6.1273857390362245},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.94963695266639},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":15.916268350973029},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-13.997363657420042},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":-46.010077498151546},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.767443338949109},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":24.113630754887712},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-17.68121245118861},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":-10.35555797285126},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-79.99128160418482},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-17.822386485333077},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-14.990626982524372},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":46.71969321352646},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-1.1543458433279796},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-73.96851278347431},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":-58.26924049524285},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-15.076957645208402},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":18.48832120757531},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":-23.639924281369083},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-18.351785903176896},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-17.036226276173153},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":-54.93641766966929},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":32.85646066692161},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":-7.324199549769404},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":-96.37447783955821},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":-12.628580803339501},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":67.06367220614274},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":63.5950467737354},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.7465888642627},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":-31.92704742204857},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":-28.992901865473453},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":19.12941631981415},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":-13.152839719628636},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":-9.730817515913817},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":13.840849531081002},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":22.6382049225895},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":4.547584078891679},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":-37.51200878558346},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":-79.58308776329174},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-2.1134672515480397},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-16.236643487109905},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":-27.665210882627367},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-28.291838931305392},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":28.30668984218641},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":-4.162083639696024},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":26.748005369247384},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":11.36933008168215},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":-0.6901437358068339},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":26.393720178543944},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":24.145949666044295},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":17.682533573278686},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":17.329805028740495},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":-38.8344885797941},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":10.282298435022861},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":-13.280983232392215},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":90.20132084250585},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":14.0943864198583},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-102.29108989810511},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-5.486394478123044},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-1.9002631278785758},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":4.176143427514891},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-11.954506218618166},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.705648419985663},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":-13.778993805734615},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-19.074794943605824},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":64.94717272026482},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":42.62781301896969},"fcfMargin@2009Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q1"},{"ref":"revenue@2009Q1"}],"scale":100,"value":-5.419073762338358},"fcfMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":-7.700104207075433},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":23.66512703519385},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":53.7397175894521},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":-312462000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":44312000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":242043000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":-659000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":319779000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":125924000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":-58330000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":101005000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":101205000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":269804000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":-9827000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":52158000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":101722000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":-31641000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":112412000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":64645000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":107673000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":263585000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":114248000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":550151000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":322362000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":173126000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":114691000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":234990000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":845169000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":5318000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":209393000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":8734000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":67102000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":290547000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":105276000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":261591000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":371942000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":473440000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":1212249000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":355313000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":484233000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":447508000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":581652000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1868706000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":351427000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":484764000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":614795000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":703274000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":2154260000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":509342000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":612785000},"ebitda@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2009"},{"ref":"depreciationAndAmortization@FY2009"}],"value":821200000},"ebitda@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q1"},{"ref":"depreciationAndAmortization@2010Q1"}],"value":234448000},"ebitda@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q2"},{"ref":"depreciationAndAmortization@2010Q2"}],"value":219102000},"ebitda@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q3"},{"ref":"depreciationAndAmortization@2010Q3"}],"value":248091000},"ebitda@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2010Q4"},{"ref":"depreciationAndAmortization@2010Q4"}],"value":216535000},"ebitda@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2010"},{"ref":"depreciationAndAmortization@FY2010"}],"value":918176000},"ebitda@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q1"},{"ref":"depreciationAndAmortization@2011Q1"}],"value":181276000},"ebitda@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q2"},{"ref":"depreciationAndAmortization@2011Q2"}],"value":127975000},"ebitda@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q3"},{"ref":"depreciationAndAmortization@2011Q3"}],"value":285005000},"ebitda@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2011Q4"},{"ref":"depreciationAndAmortization@2011Q4"}],"value":-412638000},"ebitda@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2011"},{"ref":"depreciationAndAmortization@FY2011"}],"value":181618000},"ebitda@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q1"},{"ref":"depreciationAndAmortization@2012Q1"}],"value":-382402000},"ebitda@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q2"},{"ref":"depreciationAndAmortization@2012Q2"}],"value":207784000},"ebitda@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q3"},{"ref":"depreciationAndAmortization@2012Q3"}],"value":177565000},"ebitda@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2012Q4"},{"ref":"depreciationAndAmortization@2012Q4"}],"value":236527000},"ebitda@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2012"},{"ref":"depreciationAndAmortization@FY2012"}],"value":239474000},"ebitda@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q1"},{"ref":"depreciationAndAmortization@2013Q1"}],"value":123554000},"ebitda@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q2"},{"ref":"depreciationAndAmortization@2013Q2"}],"value":98382000},"ebitda@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q3"},{"ref":"depreciationAndAmortization@2013Q3"}],"value":268887000},"ebitda@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2013Q4"},{"ref":"depreciationAndAmortization@2013Q4"}],"value":130814000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":621637000},"ebitda@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q1"},{"ref":"depreciationAndAmortization@2014Q1"}],"value":202352000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":68162000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":148060000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":234915000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":650671000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":-3300000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":124788000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":464647000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":379396000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":965531000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":277378000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":66993000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":141394000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":-798227000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":57497000},"ebitda@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q3"},{"ref":"depreciationAndAmortization@2009Q3"}],"value":199663000},"ebitda@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2009Q4"},{"ref":"depreciationAndAmortization@2009Q4"}],"value":189632000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":5406737000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#924"}],"scale":100,"value":3.484319655274521},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":5612342000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#925"}],"scale":100,"value":5.720125395066801},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":5856056000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#926"}],"scale":100,"value":5.868454809858376},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":5492237000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#927"}],"scale":100,"value":7.165386344398467},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":5492237000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#928"}],"scale":100,"value":7.165386344398467},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":5597250000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#929"}],"scale":100,"value":7.823109562731699},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":5567122000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#930"}],"scale":100,"value":8.196245744210383},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":5637059000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#931"}],"scale":100,"value":8.268549255915184},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":5679194000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#932"}],"scale":100,"value":8.219317741214686},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":5679194000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#933"}],"scale":100,"value":8.219317741214686},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":5699878000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#934"}],"scale":100,"value":10.012793256276712},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":5616412000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#935"}],"scale":100,"value":8.569314359416651},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":5662787000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#936"}],"scale":100,"value":8.481759953182063},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":5568464000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#937"}],"scale":100,"value":8.470863778593163},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":5568464000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#938"}],"scale":100,"value":8.470863778593163},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":5641017000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#939"}],"scale":100,"value":8.374287827886356},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":5691552000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#940"}],"scale":100,"value":8.16571648646977},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":5656981000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#941"}],"scale":100,"value":4.611434968581298},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":5800159000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#942"}],"scale":100,"value":4.814195610844461},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":5800159000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#943"}],"scale":100,"value":4.814195610844461},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":5951680000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#944"}],"scale":100,"value":4.316428302596914},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":6062958000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#945"}],"scale":100,"value":4.60704164534869},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":6108687000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#946"}],"scale":100,"value":4.560914644996544},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":6199452000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#947"}],"scale":100,"value":3.869713000439394},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":6199452000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#948"}],"scale":100,"value":3.869713000439394},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":6127230000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#949"}],"scale":100,"value":4.1136859559703165},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":6070994000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#950"}],"scale":100,"value":2.8853100497216766},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":6087996000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#951"}],"scale":100,"value":4.265098071680731},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":6020404000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#952"}],"scale":100,"value":3.06207025309265},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":6020404000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#953"}],"scale":100,"value":3.06207025309265},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":6189106000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#954"}],"scale":100,"value":5.176482677789005},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":6477048000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#955"}],"scale":100,"value":6.753230792793261},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":6801825000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#956"}],"scale":100,"value":7.342867539226605},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":7151537000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#957"}],"scale":100,"value":6.489066616029533},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":7151537000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#958"}],"scale":100,"value":6.489066616029533},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":7321209000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#959"}],"scale":100,"value":5.718932487789926},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":7674122000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#960"}],"scale":100,"value":5.456324515038984},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":7966969000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#961"}],"scale":100,"value":4.685859829503541},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":8350931000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#962"}],"scale":100,"value":4.470806907637004},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":8350931000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#963"}],"scale":100,"value":4.470806907637004},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":8515276000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#964"}],"scale":100,"value":3.8512198547645435},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":8874102000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#965"}],"scale":100,"value":3.695833110775603},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":9297877000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#966"}],"scale":100,"value":3.039027081128305},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":9820586000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#967"}],"scale":100,"value":2.8775574084886584},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":9820586000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#968"}],"scale":100,"value":2.8775574084886584},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":10115750000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#969"}],"scale":100,"value":2.3446803252354003},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":10320338000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#970"}],"scale":100,"value":0},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":2827745000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#971"}],"scale":100,"value":6.187191560766618},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"equity@2010Q1"}],"value":3009339000},"debtToCapital@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q1"},{"ref":"#972"}],"scale":100,"value":5.399325233880264},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":3150879000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#973"}],"scale":100,"value":4.399819859791506},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":3551741000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#974"}],"scale":100,"value":7.049922840657581},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":3692336000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#975"}],"scale":100,"value":6.42929029210776},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":3692336000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#976"}],"scale":100,"value":6.42929029210776},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":3697549000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#977"}],"scale":100,"value":3.5618189238330578},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":4042364000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#978"}],"scale":100,"value":8.926113531586962},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":4634125000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#979"}],"scale":100,"value":13.127418876271141},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":4307511000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#980"}],"scale":100,"value":15.406762745353408},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":4307511000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#981"}],"scale":100,"value":15.406762745353408},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":4073304000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#982"}],"scale":100,"value":21.218843474486558},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3880290000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#983"}],"scale":100,"value":13.371449041179911},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3987846000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#984"}],"scale":100,"value":13.282659360466779},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":4168098000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#985"}],"scale":100,"value":13.497091479135086},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":4168098000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#986"}],"scale":100,"value":13.497091479135086},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":4236199000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#987"}],"scale":100,"value":13.27173251303822},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":4412502000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#988"}],"scale":100,"value":5.796348647547355},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":4648589000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#989"}],"scale":100,"value":4.930829548493102},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":4726440000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#990"}],"scale":100,"value":4.7249727067306475},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":4726440000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#991"}],"scale":100,"value":4.7249727067306475},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":4832274000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#992"}],"scale":100,"value":4.115764130924695},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":4862629000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#993"}],"scale":100,"value":4.0034721958019},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":5011470000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#994"}],"scale":100,"value":4.355069470634366},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":5204960000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#995"}],"scale":100,"value":4.1013379545664135},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":5204960000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#996"}],"scale":100,"value":4.1013379545664135},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":5229615000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#997"}],"scale":100,"value":4.637224728780226},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":5341155000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#998"}],"scale":100,"value":5.6108650657020815},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":5674205000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#999"}],"scale":100,"value":5.031136520446477},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":5907811000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#1000"}],"scale":100,"value":4.898853399338605},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":5907811000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#1001"}],"scale":100,"value":4.898853399338605},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":6038287000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#1002"}],"scale":100,"value":4.95739934189945},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":6038075000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#1003"}],"scale":100,"value":3.8659672163727676},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":6732916000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#1004"}],"scale":100,"value":11.691175116398304},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":5406737000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#1005"}],"scale":100,"value":3.484319655274521},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":5505169000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#1006"}],"scale":100,"value":5.038228617504749},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"equity@2009Q2"}],"value":2518465000},"debtToCapital@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q2"},{"ref":"#1007"}],"scale":100,"value":9.274458846956382},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"equity@2009Q3"}],"value":2651663000},"debtToCapital@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q3"},{"ref":"#1008"}],"scale":100,"value":7.259180370959658},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":2827745000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#1009"}],"scale":100,"value":6.187191560766618},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":7070349500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1010"}],"scale":100,"value":-5.885310195768965},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":-539241000},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":7112153000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1012"}],"scale":100,"value":-7.581965686058778},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":-483951000},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":7571176500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1014"}],"scale":100,"value":-6.392018466350639},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":-165615000},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":6844434500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1016"}],"scale":100,"value":-2.4197031909648636},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":6844434500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1017"}],"scale":100,"value":-2.4197031909648636},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":-91793000},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":6722346000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1019"}],"scale":100,"value":-1.3654905593969724},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":-192247000},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":6852989000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1021"}],"scale":100,"value":-2.8053014531323486},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":-340244000},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":7074624000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1023"}],"scale":100,"value":-4.809358066237866},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":144326000},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":6992931500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1025"}],"scale":100,"value":2.0638840806605927},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":6992931500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1026"}],"scale":100,"value":2.0638840806605927},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":-6224000},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":7048557500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1028"}],"scale":100,"value":-0.08830175535916392},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":23719000},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":7081749500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1030"}],"scale":100,"value":0.3349313612406087},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":-3409000},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":7074621000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1032"}],"scale":100,"value":-0.048186326871785784},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":-114933000},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":7318525500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1034"}],"scale":100,"value":-1.570439291357255},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":7318525500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1035"}],"scale":100,"value":-1.570439291357255},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":43370000},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":7103033500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1037"}],"scale":100,"value":0.6105841961747751},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":98829000},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":7105212500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1039"}],"scale":100,"value":1.3909365835293457},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":223244000},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":7019952000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1041"}],"scale":100,"value":3.180135704631599},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":398355000},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":7312310000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1043"}],"scale":100,"value":5.44773129147971},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":7312310000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1044"}],"scale":100,"value":5.44773129147971},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":517322000},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":7029025500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1046"}],"scale":100,"value":7.359796887918532},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":562860000},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":7160545500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1048"}],"scale":100,"value":7.860574309596943},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":453026000},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":7126923500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1050"}],"scale":100,"value":6.356543605385971},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":468693000},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":7261338500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1052"}],"scale":100,"value":6.454636428256305},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":7261338500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1053"}],"scale":100,"value":6.454636428256305},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":215767000},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":7254067500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1055"}],"scale":100,"value":2.9744277951645746},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":189123000},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":7333921000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1057"}],"scale":100,"value":2.578743348885269},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":94752000},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":7380723500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1059"}],"scale":100,"value":1.283776583691287},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":-44166000},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7832487000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1061"}],"scale":100,"value":-0.5638821998683177},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7832487000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1062"}],"scale":100,"value":-0.5638821998683177},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":41650000},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":7981910500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1064"}],"scale":100,"value":0.5218048987144117},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":156424000},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":8208267500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1066"}],"scale":100,"value":1.905688380647926},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":473990000},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":8537731000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1068"}],"scale":100,"value":5.55170923047353},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":830777000},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":9308180000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1070"}],"scale":100,"value":8.92523565294182},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":9308180000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1071"}],"scale":100,"value":8.92523565294182},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1024832000},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":9662589000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1073"}],"scale":100,"value":10.60618432596067},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1203609000},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":10005710500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1075"}],"scale":100,"value":12.029220713511549},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1248167000},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":10509641500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1077"}],"scale":100,"value":11.87639939954184},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":1292044000},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":11244746500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1079"}],"scale":100,"value":11.490201224189448},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":11244746500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1080"}],"scale":100,"value":11.490201224189448},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":1264963000},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":11438623500},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1082"}],"scale":100,"value":11.058699501736376},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":1257475000},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":11936149500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1084"}],"scale":100,"value":10.535013825019535},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":1400462000},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":12447973500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1086"}],"scale":100,"value":11.250522022721208},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":1528229000},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":12722835500},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1088"}],"scale":100,"value":12.011701322397826},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":12722835500},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1089"}],"scale":100,"value":12.011701322397826},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":1665313000},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":12733881000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1091"}],"scale":100,"value":13.077811862699203},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":1746014000},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":13123321000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1093"}],"scale":100,"value":13.304665793056497},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2008","weight":0.5},{"ref":"totalAssets@FY2009","weight":0.5}],"rule":"average-balance","value":2732007000},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1094"}],"scale":100,"value":23.431052702280777},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"}],"rule":"trailing-year","value":647888000},"returnOnAssets@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"totalAssets@2010Q1"}],"scale":100,"value":18.652235171644623},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":626352000},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q2","weight":0.5},{"ref":"totalAssets@2010Q2","weight":0.5}],"rule":"average-balance","value":3270747000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1097"}],"scale":100,"value":19.15012075223183},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":649877000},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q3","weight":0.5},{"ref":"totalAssets@2010Q3","weight":0.5}],"rule":"average-balance","value":3648421500},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1099"}],"scale":100,"value":17.8125526340638},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":664201000},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":3864957500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1101"}],"scale":100,"value":17.185208375512538},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":3864957500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1102"}],"scale":100,"value":17.185208375512538},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":607824000},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q1","weight":0.5},{"ref":"totalAssets@2011Q1","weight":0.5}],"rule":"average-balance","value":3953747500},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1104"}],"scale":100,"value":15.373364131118642},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":509919000},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":4285273500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1106"}],"scale":100,"value":11.899333846486112},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":529564000},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":4982541500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1108"}],"scale":100,"value":10.628391153390293},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":-39493000},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":5079008500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1110"}],"scale":100,"value":-0.7775730243412665},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":5079008500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1111"}],"scale":100,"value":-0.7775730243412665},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":-604877000},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":5103746500},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1113"}],"scale":100,"value":-11.851627035159368},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":-555032000},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":5213283000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1115"}],"scale":100,"value":-10.646496650958714},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":-663629000},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":5872520500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1117"}],"scale":100,"value":-11.300582092476304},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":-96338000},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":6063153000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1119"}],"scale":100,"value":-1.588909268824323},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":6063153000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1120"}],"scale":100,"value":-1.588909268824323},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":412220000},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":6033968500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1122"}],"scale":100,"value":6.831656479479467},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":334835000},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":6177730000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1124"}],"scale":100,"value":5.420032924715065},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":441956000},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":6422219500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1126"}],"scale":100,"value":6.8816707370403645},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":350718000},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":6616097000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1128"}],"scale":100,"value":5.300980321177274},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":6616097000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1129"}],"scale":100,"value":5.300980321177274},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":403583000},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":6335389000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1131"}],"scale":100,"value":6.37029549408884},"#1132":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":374513000},"#1133":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":6740070500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1133"}],"scale":100,"value":5.5565145794839985},"#1134":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":269308000},"#1135":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":6791850500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1135"}],"scale":100,"value":3.965163838632785},"#1136":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":399686000},"#1137":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":6802246500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1137"}],"scale":100,"value":5.8757941218390135},"#1138":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":6802246500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1138"}],"scale":100,"value":5.821076904519706},"#1139":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":226762000},"#1140":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":6525513500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1140"}],"scale":100,"value":3.4750062198170304},"#1141":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":316119000},"#1142":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":6707910000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1142"}],"scale":100,"value":4.712630312571277},"#1143":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":575604000},"#1144":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":6890816500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1144"}],"scale":100,"value":8.353204587584068},"#1145":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":593406000},"#1146":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":7018661000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1146"}],"scale":100,"value":8.45468957682954},"#1147":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":7018661000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1147"}],"scale":100,"value":8.45468957682954},"#1148":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":849959000},"#1149":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":7126231500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1149"}],"scale":100,"value":11.927187602591918},"#1150":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":744659000},"#1151":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":7173912500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1151"}],"scale":100,"value":10.380095937886056},"#1152":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":545798000},"#1153":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":7574151000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1153"}],"scale":100,"value":7.206061775108524},"#1154":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-416112000},"#1155":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":7070349500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1155"}],"scale":100,"value":-5.885310195768965},"#1156":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-602619000},"#1157":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":7091146000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1157"}],"scale":100,"value":-8.498189150244546},"#1158":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"},{"ref":"netIncome@2008Q4"},{"ref":"netIncome@2008Q3"}],"rule":"trailing-year","value":577214000},"returnOnAssets@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"totalAssets@2009Q2"}],"scale":100,"value":19.834312597266354},"#1159":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"},{"ref":"netIncome@2008Q4"}],"rule":"trailing-year","value":631289000},"returnOnAssets@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"totalAssets@2009Q3"}],"scale":100,"value":20.396585281376332},"#1160":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"},{"ref":"netIncome@2009Q2"},{"ref":"netIncome@2009Q1"}],"rule":"trailing-year","value":640138000},"#1161":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2008Q4","weight":0.5},{"ref":"totalAssets@2009Q4","weight":0.5}],"rule":"average-balance","value":2732007000},"returnOnAssets@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1161"}],"scale":100,"value":23.431052702280777},"#1162":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":5418372500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#1162"}],"scale":100,"value":-7.679649193553968},"#1163":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":5547977000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"#1163"}],"scale":100,"value":-9.719596890902755},"#1164":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":5729077500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"#1164"}],"scale":100,"value":-8.44727619760773},"#1165":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":5158523000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"#1165"}],"scale":100,"value":-3.210512001206547},"#1166":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":5158523000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#1166"}],"scale":100,"value":-3.210512001206547},"#1167":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":5193588500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"#1167"}],"scale":100,"value":-1.767429206222249},"#1168":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":5201068000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"#1168"}],"scale":100,"value":-3.6962985294558734},"#1169":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":5341676000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"#1169"}],"scale":100,"value":-6.369611335468493},"#1170":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":5155550000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"#1170"}],"scale":100,"value":2.7994297407648068},"#1171":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":5155550000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#1171"}],"scale":100,"value":2.7994297407648068},"#1172":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":5144266000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"#1172"}],"scale":100,"value":-0.12098907793648306},"#1173":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":5122975500},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1029"},{"ref":"#1173"}],"scale":100,"value":0.4629926494866118},"#1174":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":5176719500},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"#1174"}],"scale":100,"value":-0.06585251528501786},"#1175":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":5154585000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"#1175"}],"scale":100,"value":-2.2297236343953974},"#1176":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":5154585000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#1176"}],"scale":100,"value":-2.2297236343953974},"#1177":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":5148891500},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"#1177"}],"scale":100,"value":0.8423172249793961},"#1178":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":5180960000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"#1178"}],"scale":100,"value":1.9075422315555417},"#1179":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":5289298000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"#1179"}],"scale":100,"value":4.220673518489599},"#1180":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":5308847500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"#1180"}],"scale":100,"value":7.503606008648769},"#1181":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":5308847500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1181"}],"scale":100,"value":7.503606008648769},"#1182":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":5431701000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"#1182"}],"scale":100,"value":9.524125131335468},"#1183":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":5505215500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"#1183"}],"scale":100,"value":10.224122924888226},"#1184":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":5613094000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"#1184"}],"scale":100,"value":8.070878556461018},"#1185":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":5740239500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"#1185"}],"scale":100,"value":8.165042590992936},"#1186":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":5740239500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1186"}],"scale":100,"value":8.165042590992936},"#1187":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":5784977500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"#1187"}],"scale":100,"value":3.729781144351901},"#1188":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":5839731000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"#1188"}],"scale":100,"value":3.2385567074921773},"#1189":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":5829206000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"#1189"}],"scale":100,"value":1.625470089751503},"#1190":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":5897803000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"#1190"}],"scale":100,"value":-0.748855124526879},"#1191":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":5897803000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1191"}],"scale":100,"value":-0.748855124526879},"#1192":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":5871951500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"#1192"}],"scale":100,"value":0.7093042236469426},"#1193":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":5967732500},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"#1193"}],"scale":100,"value":2.6211630631902483},"#1194":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":6065356500},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"#1194"}],"scale":100,"value":7.8147096547416455},"#1195":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":6261762000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"#1195"}],"scale":100,"value":13.267463694723624},"#1196":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":6261762000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1196"}],"scale":100,"value":13.267463694723624},"#1197":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":6385621000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"#1197"}],"scale":100,"value":16.04905771889688},"#1198":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":6647517500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"#1198"}],"scale":100,"value":18.106142631440985},"#1199":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":6948012000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"#1199"}],"scale":100,"value":17.96437599704779},"#1200":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":7332523000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"#1200"}],"scale":100,"value":17.62072890872623},"#1201":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":7332523000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1201"}],"scale":100,"value":17.62072890872623},"#1202":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":7544924000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"#1202"}],"scale":100,"value":16.76574873385073},"#1203":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":7900763500},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"#1203"}],"scale":100,"value":15.915866865271944},"#1204":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":8304480000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"#1204"}],"scale":100,"value":16.86393368398744},"#1205":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":8757785000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"#1205"}],"scale":100,"value":17.44994881696685},"#1206":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":8757785000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1206"}],"scale":100,"value":17.44994881696685},"#1207":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":9032951000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"#1207"}],"scale":100,"value":18.435979559725276},"#1208":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":9433234000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"#1208"}],"scale":100,"value":18.50917723444579},"#1209":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":2082914500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1209"}],"scale":100,"value":30.732802522619146},"returnOnEquity@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"equity@2010Q1"}],"scale":100,"value":22.758025961982607},"#1210":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q2","weight":0.5},{"ref":"equity@2010Q2","weight":0.5}],"rule":"average-balance","value":2648568500},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"#1210"}],"scale":100,"value":23.648699287936108},"#1211":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q3","weight":0.5},{"ref":"equity@2010Q3","weight":0.5}],"rule":"average-balance","value":2880260000},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"#1211"}],"scale":100,"value":22.563136661273635},"#1212":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":3053866000},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"#1212"}],"scale":100,"value":21.749513567392935},"#1213":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":3053866000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1213"}],"scale":100,"value":21.749513567392935},"#1214":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q1","weight":0.5},{"ref":"equity@2011Q1","weight":0.5}],"rule":"average-balance","value":3206352000},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"#1214"}],"scale":100,"value":18.956870611835505},"#1215":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":3346892000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"#1215"}],"scale":100,"value":15.235597682865176},"#1216":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":3663565000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"#1216"}],"scale":100,"value":14.45488206159847},"#1217":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":3549404000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"#1217"}],"scale":100,"value":-1.1126656757021742},"#1218":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":3549404000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1218"}],"scale":100,"value":-1.1126656757021742},"#1219":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":3387422500},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"#1219"}],"scale":100,"value":-17.85655612785237},"#1220":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":3521488500},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"#1220"}],"scale":100,"value":-15.76128957967632},"#1221":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":3741969000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"#1221"}],"scale":100,"value":-17.734754082676794},"#1222":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":3624694500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"#1222"}],"scale":100,"value":-2.657823990408019},"#1223":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":3624694500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1223"}],"scale":100,"value":-2.657823990408019},"#1224":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":3441489000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"#1224"}],"scale":100,"value":11.97795489103699},"#1225":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":3759088500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"#1225"}],"scale":100,"value":8.907345490801825},"#1226":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":3938764500},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"#1226"}],"scale":100,"value":11.220675925153687},"#1227":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":4054321500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"#1227"}],"scale":100,"value":8.650473328274535},"#1228":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":4054321500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1228"}],"scale":100,"value":8.650473328274535},"#1229":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":4153685500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"#1229"}],"scale":100,"value":9.716262822498237},"#1230":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":4412346500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1132"},{"ref":"#1230"}],"scale":100,"value":8.487842013314232},"#1231":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":4606296000},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1134"},{"ref":"#1231"}],"scale":100,"value":5.8465196331282225},"#1232":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":4747302000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1136"},{"ref":"#1232"}],"scale":100,"value":8.419224224622743},"#1233":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":4747302000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1233"}],"scale":100,"value":8.340821797307187},"#1234":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":4810247500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1139"},{"ref":"#1234"}],"scale":100,"value":4.714144126679552},"#1235":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":4854712500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1141"},{"ref":"#1235"}],"scale":100,"value":6.511590542179377},"#1236":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":5090972500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1143"},{"ref":"#1236"}],"scale":100,"value":11.306366318026665},"#1237":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":5304941500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1145"},{"ref":"#1237"}],"scale":100,"value":11.185910344157424},"#1238":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":5304941500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1238"}],"scale":100,"value":11.185910344157424},"#1239":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":5363025500},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1148"},{"ref":"#1239"}],"scale":100,"value":15.848498203113149},"#1240":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":5423057500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1150"},{"ref":"#1240"}],"scale":100,"value":13.731349888877261},"#1241":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":5667243500},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1152"},{"ref":"#1241"}],"scale":100,"value":9.63074905816205},"#1242":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":5418372500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1154"},{"ref":"#1242"}],"scale":100,"value":-7.679649193553968},"#1243":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":5483375500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1156"},{"ref":"#1243"}],"scale":100,"value":-10.989927645845155},"returnOnEquity@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1158"},{"ref":"equity@2009Q2"}],"scale":100,"value":25.26221163285251},"returnOnEquity@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1159"},{"ref":"equity@2009Q3"}],"scale":100,"value":25.670774007857922},"#1244":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2008Q4","weight":0.5},{"ref":"equity@2009Q4","weight":0.5}],"rule":"average-balance","value":2082914500},"returnOnEquity@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1160"},{"ref":"#1244"}],"scale":100,"value":30.732802522619146},"#1245":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-1208087000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1245"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-29.37490425881123},"#1246":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-393098000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1246"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-38.674608234358885},"#1247":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":405750000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1247"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":59.55736001268208},"#1248":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":8386000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1248"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":2.5351048232288953},"#1249":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":36761000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1249"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":1.2656292874349884},"#1250":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":-324526000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1250"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":-36.39036500704762},"#1251":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-314008000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1251"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-50.37620763452833},"#1252":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-410806000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1252"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-37.79173635221237},"#1253":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":352060000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1253"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":103.79708769064307},"#1254":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":-697280000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1254"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":-23.70633089044254},"#1255":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-35287000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1255"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-6.220549478638726},"#1256":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":275638000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1256"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":89.11152923528537},"#1257":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":-129414000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1257"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":-19.137854544379053},"#1258":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":708136000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1258"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":102.44415478827209},"#1259":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":819073000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1259"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":36.499863639037386},"#1260":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":146000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1260"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":0.027444743955573614},"#1261":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":57455000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1261"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":9.822106278079046},"#1262":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":380759000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1262"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":69.63328858864021},"#1263":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-790145000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1263"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-56.46405507593737},"#1264":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-351785000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1264"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-11.484543358937971},"#1265":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":271250000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1265"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":50.97496072344041},"#1266":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":-13231000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1266"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":-2.059584907481349},"#1267":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":-344061000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1267"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":-37.092926102213866},"#1268":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":298087000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1268"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":48.928322872075},"#1269":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":212045000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1269"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":7.820694772901282},"#1270":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":-436334000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1270"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":-54.31268624575851},"#1271":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":-8225000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1271"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":-1.307257064750944},"#1272":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":45429000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1272"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":7.785550741725844},"#1273":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":95072000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1273"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":10.478343339002038},"#1274":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":-304058000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1274"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":-10.400916474337729},"#1275":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":181246000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1275"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":49.38044899738448},"#1276":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":189718000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1276"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":30.5526165342094},"#1277":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":172157000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1277"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":27.372868016147976},"#1278":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":156162000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1278"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":15.578950728807417},"#1279":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":699283000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1279"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":26.697130055560248},"#1280":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":245822000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1280"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":44.83463010180817},"#1281":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":199809000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1281"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":24.64729921929063},"#1282":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":86578000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1282"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":10.807524747531483},"#1283":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":355478000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1283"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":30.68292948186229},"#1284":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":887687000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1284"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":26.74882375168821},"#1285":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":50460000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1285"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":6.354299415192899},"#1286":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":86688000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1286"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":8.578876219467535},"#1287":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":707188000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1287"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":79.66807409977604},"#1288":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":168751000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1288"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":11.14580877141882},"#1289":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":1013087000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1289"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":24.08505454570524},"#1290":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":199672000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1290"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":23.641909236438032},"#1291":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-40977000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1291"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-3.7347904153412825},"#1292":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":819899000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1292"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":65.78659569397762},"#1293":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"revenue@2009Q1","weight":-1}],"value":149753000},"revenueGrowth@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1293"},{"ref":"revenue@2009Q1"}],"scale":100,"rule":"year-on-year","value":35.8082580916673},"#1294":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":61978000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1294"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":11.785668104267932},"#1295":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":317048000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1295"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":65.93476981434998},"#1296":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":-31464000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1296"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":-4.906551893522959},"#1297":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":497315000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1297"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":24.069063982189533},"#1298":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-668000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1298"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-0.1176137093920171},"#1299":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-55080000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1299"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-9.369673422312342},"#1300":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":207889000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1300"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":26.05455076394381},"#1301":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":50551000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1301"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":8.289753542549128},"#1302":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":202692000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1302"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":7.906799843184076},"#1303":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-70238000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1303"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-12.381256246771954},"#1304":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":424558000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1304"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":79.68819799765004},"#1305":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-166641000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1305"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-16.568203239648916},"#1306":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":414659000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1306"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":62.79363127544097},"#1307":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":602338000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1307"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":21.774870788773228},"#1308":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":258150000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1308"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":51.935902465521934},"#1309":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":-437572000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1309"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":-45.70744527499342},"#1310":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":426440000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1310"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":50.81827141132602},"#1311":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-305947000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1311"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-28.459894828983145},"#1312":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-58929000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1312"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-1.749390315403243},"#1313":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":194953000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1313"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":25.814580147112377},"#1314":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":24593000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1314"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":4.731606895490237},"#1315":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-375299000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1315"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-29.654144677529082},"#1316":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":238929000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1316"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":31.067505435178354},"#1317":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":81571000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1317"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":2.464666595762166},"#1318":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-480949000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1318"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-50.61779198827985},"#1319":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":351864000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1319"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":64.6389383359695},"#1320":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":380957000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1320"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":42.79031055119242},"#1321":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":467986000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1321"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":46.42750495291137},"#1322":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":721463000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1322"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":21.27464513163091},"#1323":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":406859000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1323"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":86.71167859099036},"#1324":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":120207000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1324"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":13.412711430379032},"#1325":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-589969000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1325"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-46.40875676993813},"#1326":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":-1145184000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1326"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":-77.58809576559015},"#1327":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":15723000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1327"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":1.794723697247247},"#1328":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q2"},{"ref":"revenue@2008Q2","weight":-1}],"value":258835000},"revenueGrowth@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1328"},{"ref":"revenue@2008Q2"}],"scale":100,"rule":"year-on-year","value":96.92706363442318},"#1329":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q3"},{"ref":"revenue@2008Q3","weight":-1}],"value":132157000},"revenueGrowth@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1329"},{"ref":"revenue@2008Q3"}],"scale":100,"rule":"year-on-year","value":37.900566112408015},"#1330":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2009Q4"},{"ref":"revenue@2008Q4","weight":-1}],"value":207614000},"revenueGrowth@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1330"},{"ref":"revenue@2008Q4"}],"scale":100,"rule":"year-on-year","value":47.87582641340617},"totalAssets@FY2008":{"kind":"filed","concept":"Assets","filing":68,"unit":"USD","end":"2008-12-27","value":2114502000},"#1331":{"kind":"filed","concept":"NetIncomeLoss","filing":68,"unit":"USD","start":"2007-12-30","end":"2008-12-27","value":348330000},"#1332":{"kind":"filed","concept":"NetIncomeLoss","filing":67,"unit":"USD","start":"2007-12-30","end":"2008-09-27","value":215559000},"netIncome@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1331"},{"ref":"#1332","weight":-1}],"rule":"quarter-from-ytd","value":132771000},"netIncome@2008Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":67,"unit":"USD","start":"2008-06-29","end":"2008-09-27","value":99269000},"totalAssets@2008Q4":{"kind":"filed","concept":"Assets","filing":68,"unit":"USD","end":"2008-12-27","value":2114502000},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2008-12-27","value":1513042000},"equity@2008Q4":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2008-12-27","value":1513042000},"revenue@FY2008":{"kind":"filed","concept":"SalesRevenueNet","filing":68,"unit":"USD","start":"2007-12-30","end":"2008-12-27","value":1246301000},"revenue@2008Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":66,"unit":"USD","start":"2008-03-30","end":"2008-06-28","value":267041000},"revenue@2008Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":67,"unit":"USD","start":"2008-06-29","end":"2008-09-27","value":348694000},"#1333":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":65,"unit":"USD","start":"2007-12-30","end":"2008-12-27","value":1246301000},"#1334":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":67,"unit":"USD","start":"2007-12-30","end":"2008-09-27","value":812650000},"revenue@2008Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#1333"},{"ref":"#1334","weight":-1}],"rule":"quarter-from-ytd","value":433651000}},"quality":[{"metric":"netIncome","periodKey":"FY2014","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.9969e+8 but the year reports 3.9596e+8 (0.93% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2011Q3","rule":"accounting-identity","severity":"warning","message":"Assets 5.7633e+9 ≠ liabilities + mezzanine + equity 5.7233e+9 (0.69% apart)."},{"metric":"totalAssets","periodKey":"2014Q3","rule":"accounting-identity","severity":"warning","message":"Assets 6.7210e+9 ≠ liabilities + mezzanine + equity 6.4400e+9 (4.18% apart)."},{"metric":"totalAssets","periodKey":"2015Q4","rule":"accounting-identity","severity":"warning","message":"Assets 7.3163e+9 ≠ liabilities + mezzanine + equity 7.3862e+9 (0.95% apart)."},{"metric":"totalAssets","periodKey":"FY2015","rule":"accounting-identity","severity":"warning","message":"Assets 7.3163e+9 ≠ liabilities + mezzanine + equity 7.3862e+9 (0.95% apart)."},{"metric":"interestExpense","periodKey":"2013Q4","rule":"impossible-sign","severity":"error","message":"Interest expense reports -1.6000e+4, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."}]}