{"schemaVersion":2,"ticker":"GDDY","company":{"ticker":"GDDY","name":"GoDaddy Inc.","exchange":"NYSE","cik":1609711,"sic":"7373","sicDescription":"Services-Computer Integrated Systems Design","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:40.264Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[null,null,null,1847900000,2231900000,2660100000,2988100000,3316700000,3815700000,4091300000,4254100000,4573200000,4951100000],"costOfRevenue":[473900000,518400000,565900000,657800000,775500000,893900000,1026800000,1158600000,1372200000,1484500000,1573600000,1652000000,1801500000],"grossProfit":[null,null,null,1190100000,1456400000,1766200000,1961300000,2158100000,2443500000,2606800000,2680500000,2921200000,3149600000],"operatingExpenses":[1262700000,1449200000,1638300000,1797800000,2165000000,470700000,481600000,487700000,481700000,541800000,576800000,490900000,470800000],"operatingIncome":[-131900000,-61900000,-31000000,50100000,66900000,149600000,202600000,272200000,382100000,498800000,547400000,893500000,1127300000],"pretaxIncome":[-201000000,-146100000,-120600000,-21500000,106800000,73000000,126400000,-495400000,253600000,356500000,403800000,765400000,1020000000],"interestExpense":[71000000,85000000,69200000,57200000,83000000,98400000,92100000,91300000,126000000,146300000,179000000,158300000,151000000],"netIncome":[-199900000,-143300000,-75600000,-16500000,136400000,77100000,137000000,-495100000,242300000,352200000,1374800000,936900000,875000000],"dilutedEps":[-1.58,-1.11,-0.81,-0.21,null,null,null,null,null,null,9.08,6.45,6.22],"cash":[95400000,139000000,348000000,566100000,582700000,932400000,1062800000,765200000,1255700000,774000000,458800000,1089000000,1080900000],"currentAssets":[null,459400000,693900000,932800000,1059500000,1427300000,1575300000,1291300000,1889800000,1582600000,1255900000,1951800000,1840900000],"totalAssets":[null,3260700000,3498800000,3786900000,5738300000,6083400000,6301200000,6432900000,7417100000,6973500000,7564900000,8235400000,8034900000],"currentLiabilities":[null,972200000,1113600000,1262200000,1810700000,1886200000,2001100000,2314200000,2436700000,2459800000,2683100000,2698400000,2995500000],"totalLiabilities":[null,2850300000,2817800000,3072700000,5191800000,5258900000,5519100000,6444700000,7333900000,7302800000,7502700000,7543300000,7819800000],"totalDebt":[null,1414800000,1044000000,1039700000,2427500000,2410800000,2395200000,3114400000,3882300000,3831100000,3816400000,3795000000,3780300000],"equity":[null,410400000,681000000,714200000,546500000,824500000,782100000,-11800000,83200000,-329300000,62200000,692100000,215100000],"operatingCashFlow":[153300000,180600000,259200000,386500000,475600000,559800000,723400000,764600000,829300000,979700000,1047600000,1287700000,1599400000],"capex":[null,null,79300000,62800000,135200000,97000000,92300000,81500000,253200000,60100000,77400000,26600000,23900000],"depreciationAndAmortization":[140600000,152800000,158800000,160100000,205800000,234100000,209700000,202700000,199600000,194600000,171300000,135300000,116600000],"dilutedShares":[38826000,38826000,58676000,79835000,null,null,null,null,null,null,151452000,145287000,140621000],"sharesOutstanding":[null,129003000,157481000,167112000,167999000,174803000,null,null,null,null,null,141208000,134737000],"totalCosts":[null,null,null,1797800000,2165000000,2510500000,2785500000,3044500000,3433600000,3592500000,3706700000,3679700000,3823800000],"freeCashFlow":[null,null,179900000,323700000,340400000,462800000,631100000,683100000,576100000,919600000,970200000,1261100000,1575500000],"capexOutflow":[null,null,-79300000,-62800000,-135200000,-97000000,-92300000,-81500000,-253200000,-60100000,-77400000,-26600000,-23900000],"grossMargin":[null,null,null,64.40283565127983,65.25381961557417,66.39600015037028,65.63702687326395,65.06768776193204,64.03805330607753,63.71568938968054,63.00980230836134,63.87649785708038,63.61414635131587],"operatingMargin":[null,null,null,2.71118567022025,2.9974461221380886,5.623848727491447,6.780228238680097,8.206952693942775,10.013889980868516,12.191723901938259,12.867586563550457,19.537741625120265,22.76867766758902],"netMargin":[null,null,null,-0.8929054602521781,6.1113849186791525,2.898387278673734,4.5848532512298785,-14.92748816594808,6.350079932908772,8.608510742306846,32.3170588373569,20.486748884807138,17.672840378905697],"currentRatio":[null,0.4725365151203456,0.623114224137931,0.7390270955474568,0.5851328215607223,0.7567066058742445,0.7872170306331517,0.5579898020914354,0.7755571059219436,0.6433856411090333,0.4680779695128769,0.7233175214942188,0.614555166082457],"netDebt":[null,1275800000,696000000,473600000,1844800000,1478400000,1332400000,2349200000,2626600000,3057100000,3357600000,2706000000,2699400000],"ebit":[-130000000,-61100000,-51400000,35700000,189800000,171400000,218500000,-404100000,379600000,502800000,582800000,923700000,1171000000],"fcfMargin":[null,null,null,17.51718166567455,15.251579371835655,17.397842186383972,21.120444429570632,20.595772906804957,15.098147128967163,22.476963312394595,22.806233986037,27.57587684772151,31.821211447961055],"ebitda":[10600000,91700000,107400000,195800000,395600000,405500000,428200000,-201400000,579200000,697400000,754100000,1059000000,1287600000],"debtToCapital":[null,77.51479289940828,60.52173913043478,59.27932037174297,81.62407531943511,74.5155008809075,75.38476064583136,100.38032617804421,97.90190392132139,109.4037352218859,98.39632857216522,84.57578391388647,94.61630875506832],"returnOnAssets":[null,-4.394761860950103,-2.2368518381537097,-0.45294206459228353,2.8639818586486374,1.304380926601081,2.2124251086026194,-7.775971603803959,3.4989169675090257,4.894861923755784,18.91267264623342,11.859268494901995,10.755794300043638],"returnOnEquity":[null,-34.91715399610136,-13.853765805387575,-2.365252293577982,21.638772110732134,11.247264770240701,17.054649570521597,-128.54731922627548,678.7114845938376,-286.2251117431938,-1029.4271808311494,248.41574970171018,192.9012345679012],"revenueGrowth":[null,null,null,null,20.780345256777967,19.18544737667458,12.330363520168408,10.996954586526563,15.045074923870105,7.222790051628802,3.9791753232468974,7.5009990362238765,8.263360447826473]}},"quarterly":{"keys":["2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[null,null,null,null,null,null,null,null,null,null,null,null,489700000,557800000,582200000,602200000,633200000,651600000,679500000,695800000,710000000,737200000,760500000,780400000,792000000,806400000,844400000,873900000,901100000,931300000,964000000,1019300000,1002700000,1015500000,1033200000,1039900000,1036000000,1048100000,1069700000,1100300000,1108500000,1124500000,1147600000,1192600000,1194300000,1217600000,1265300000,1273900000,1266900000,1298000000],"costOfRevenue":[null,127100000,131700000,133800000,137200000,139700000,144000000,145000000,154400000,162100000,169200000,172100000,176800000,196400000,200300000,202000000,215300000,221300000,226900000,230400000,236400000,254600000,265000000,270800000,277100000,289400000,290200000,301900000,321200000,332000000,345800000,373200000,370200000,360500000,374300000,379500000,386100000,388400000,396900000,402200000,414500000,408300000,407400000,421800000,440500000,442300000,468300000,450400000,459100000,469800000],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,null,312900000,361400000,381900000,400200000,417900000,430300000,452600000,465400000,473600000,482600000,495500000,509600000,514900000,517000000,554200000,572000000,579900000,599300000,618200000,646100000,632500000,655000000,658900000,660400000,649900000,659700000,672800000,698100000,694000000,716200000,740200000,770800000,753800000,775300000,797000000,823500000,807800000,828200000],"operatingExpenses":[null,357000000,363500000,374400000,396800000,428100000,400200000,413200000,432400000,446500000,450900000,468000000,484000000,551700000,550100000,579200000,606400000,113800000,127000000,120300000,123800000,136000000,101200000,120600000,118700000,150700000,112700000,105600000,130900000,117600000,99700000,133500000,124500000,137000000,144000000,136300000,166400000,140000000,128500000,141900000,138200000,128600000,119400000,132500000,116000000,116100000,108600000,119900000,105800000,94300000],"operatingIncome":[-34100000,-18500000,-6600000,-2700000,-20500000,-33600000,10900000,12200000,1300000,9700000,21200000,17900000,5700000,6100000,32100000,23000000,26800000,43500000,37500000,41800000,18800000,18900000,91400000,73500000,64400000,22900000,92400000,92500000,38000000,88000000,131300000,124800000,109600000,124600000,129700000,134900000,70800000,119600000,167100000,189900000,175900000,208200000,253800000,255600000,247300000,266300000,296700000,317000000,310500000,342500000],"pretaxIncome":[null,-38400000,-28600000,-26600000,-43800000,-71100000,-4300000,-1400000,-16900000,-11500000,7400000,-500000,-2100000,18800000,4100000,86000000,3900000,19000000,13200000,36900000,9300000,-13500000,74100000,56500000,41800000,-672300000,69700000,65400000,10000000,54500000,97600000,91500000,74900000,88500000,97200000,95900000,47600000,80800000,127900000,147500000,143200000,174900000,221000000,226300000,220000000,239100000,267000000,293900000,281900000,317000000],"interestExpense":[null,20600000,23100000,23700000,23500000,16600000,14600000,14500000,14300000,14300000,14400000,14200000,12800000,22000000,24400000,23800000,23800000,24700000,25000000,24900000,24400000,23100000,22900000,21700000,21200000,19400000,23900000,26800000,28700000,32600000,32500000,32200000,33600000,34900000,35600000,42200000,45800000,45600000,44000000,43600000,41300000,39500000,39400000,38100000,37200000,38300000,38300000,37200000,37800000,37400000],"netIncome":[-51300000,-37600000,-27600000,-26800000,-43400000,-29800000,-2500000,100000,-10500000,-8900000,4800000,-1900000,600000,20800000,22400000,92600000,3300000,18100000,13200000,42500000,12900000,-12600000,76200000,60500000,42900000,-673200000,64700000,70500000,10800000,46800000,97500000,87200000,68400000,90400000,99800000,93600000,47300000,82900000,130700000,1113900000,401500000,146300000,190500000,198600000,219500000,199900000,210500000,245100000,214600000,240100000],"dilutedEps":[-0.4,-0.29,-0.21,-0.21,-0.34,-0.46,-0.04,0,-0.15,-0.11,0.05,-0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.01,1.32,1.3607491192286296,1.51,1.41,1.51,1.7891409393022284,1.6,1.83],"cash":[null,164600000,145000000,139000000,196800000,289400000,327700000,348000000,431700000,472100000,556200000,566100000,658200000,578800000,536900000,582700000,710700000,809700000,851200000,932400000,1090300000,1198800000,966700000,1062800000,851400000,772700000,621800000,765200000,1293100000,1375200000,1143400000,1255700000,742700000,770400000,826200000,774000000,892400000,582600000,329200000,458800000,664000000,444900000,767100000,1089000000,719400000,1086700000,923700000,1080900000,1261700000,1155500000],"currentAssets":[null,null,null,459400000,null,645000000,683700000,693900000,811800000,860700000,940600000,932800000,1046200000,1605000000,1003600000,1059500000,1221300000,1350800000,1345200000,1427300000,1611800000,1720400000,1484600000,1575300000,1365600000,1304500000,1135900000,1291300000,1891700000,1990800000,1769500000,1889800000,1443700000,1551700000,1769800000,1582600000,1730100000,1411800000,1199300000,1255900000,1495800000,1297200000,1554200000,1951800000,1553600000,1923400000,1732500000,1840900000,2053300000,1972800000],"totalAssets":[null,null,null,3260700000,null,3440000000,3470100000,3498800000,3596800000,3670700000,3741200000,3786900000,3889900000,6253900000,5695000000,5738300000,5931000000,5927900000,6037300000,6083400000,6350600000,6448900000,6167600000,6301200000,6162200000,6092100000,6207800000,6432900000,7259300000,7362100000,7298000000,7417100000,6901300000,6904100000,7072900000,6973500000,7092300000,6793900000,6499200000,7564900000,7978800000,7721900000,7997200000,8235400000,7838800000,8273900000,7984700000,8034900000,8154400000,7996600000],"currentLiabilities":[null,null,null,972200000,null,1095200000,1113500000,1113600000,1194800000,1233100000,1235200000,1262200000,1323000000,2324100000,1750500000,1810700000,1912500000,1854100000,1900900000,1886200000,1970500000,2020100000,1969300000,2001100000,2124000000,2972300000,2237700000,2314200000,2395000000,2456500000,2485000000,2436700000,2474000000,2457600000,2475500000,2459800000,2599300000,2616600000,2647600000,2683100000,2722300000,2707200000,2784500000,2698400000,2792800000,3017400000,3043300000,2995500000,3058100000,3120900000],"totalLiabilities":[null,null,null,2850300000,null,2814800000,2838900000,2817800000,2922500000,3016800000,3038900000,3072700000,3150500000,5758900000,5225800000,5191800000,5334700000,5253600000,5307500000,5258900000,5427200000,5492200000,5487700000,5519100000,5673100000,6346600000,6371600000,6444700000,7330300000,7393500000,7399100000,7333900000,7370000000,7349400000,7348900000,7302800000,7447800000,7458400000,7472600000,7502700000,7564000000,7564900000,7640500000,7543300000,7639100000,7869500000,7892900000,7819800000,7917100000,7989900000],"totalDebt":[null,null,null,1414800000,null,1049100000,1048000000,1044000000,1042900000,1041800000,1040800000,1039700000,1037400000,2999900000,2431900000,2427500000,2423300000,2419200000,2415100000,2410800000,2406500000,2406900000,2402200000,2395200000,2390700000,2386100000,3120000000,3114400000,3899000000,3893400000,3887800000,3882300000,3876900000,3872500000,3867300000,3831100000,3827900000,3824200000,3820300000,3816400000,3812400000,3804700000,3800100000,3795000000,3791500000,3788100000,3784400000,3780300000,3777600000,3774400000],"equity":[null,null,null,410400000,null,625200000,631200000,681000000,674300000,653900000,702300000,714200000,739400000,495000000,469200000,546500000,596300000,674300000,729800000,824500000,923400000,956700000,679900000,782100000,489100000,-254500000,-163800000,-11800000,-71000000,-31400000,-101100000,83200000,-468700000,-445300000,-276000000,-329300000,-355500000,-664500000,-973400000,62200000,414800000,157000000,356700000,692100000,199700000,404400000,91800000,215100000,237300000,6700000],"operatingCashFlow":[null,null,50300000,25700000,72100000,47300000,78700000,61100000,105300000,92400000,99700000,89100000,126600000,113300000,131400000,104300000,148400000,128900000,154000000,128500000,199700000,161300000,200200000,162200000,233300000,168100000,197300000,165900000,221300000,209400000,226400000,172200000,250900000,250900000,269900000,208000000,270300000,198000000,281600000,297700000,297200000,294800000,355200000,340500000,404700000,379900000,444200000,370600000,471500000,442500000],"capex":[null,null,null,null,null,null,null,null,null,null,null,null,19800000,16700000,23700000,75000000,16100000,19800000,13600000,41700000,29400000,16500000,25200000,16500000,13500000,17200000,8400000,42400000,9000000,12100000,204600000,17700000,12300000,17900000,12800000,17100000,22800000,5800000,9400000,4000000,4400000,2800000,5000000,14400000,3600000,4100000,9300000,6900000,4600000,5100000],"depreciationAndAmortization":[null,37800000,38500000,39800000,37400000,38400000,40600000,42400000,38900000,39300000,43400000,38500000,31600000,55500000,60000000,58700000,57800000,57000000,61300000,58000000,57200000,53800000,49900000,48800000,52200000,48400000,50700000,51400000,49000000,50000000,50700000,49900000,48200000,48400000,48500000,49500000,48500000,43500000,40600000,38700000,37200000,33100000,32800000,32200000,30800000,30600000,28400000,26800000,24200000,13300000],"dilutedShares":[null,38826000,38826000,38826000,38826000,64635000,64999000,66245000,67834000,79872000,96743000,87830000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144644000,144138000,145611000,145173000,141408000,139073000,136463000,134289000,130994000],"sharesOutstanding":[null,null,null,129003000,null,155351000,155661000,157481000,158170000,161300000,165334000,167112000,169043000,164745000,166211000,167999000,170440000,172004000,173247000,174803000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141208000,null,138863000,135477000,134737000,132658000,126834000],"totalCosts":[null,null,null,null,null,null,null,null,null,null,null,null,484000000,551700000,550100000,579200000,606400000,608100000,642000000,654000000,691200000,718300000,669100000,706900000,727600000,783500000,752000000,781400000,863100000,843300000,832700000,894500000,893100000,890900000,903500000,905000000,965200000,928500000,902600000,910400000,932600000,916300000,893800000,937000000,947000000,951300000,968600000,956900000,956400000,955500000],"freeCashFlow":[null,null,null,null,null,null,null,null,null,null,null,null,106800000,96600000,107700000,29300000,132300000,109100000,140400000,86800000,170300000,144800000,175000000,145700000,219800000,150900000,188900000,123500000,212300000,197300000,21800000,154500000,238600000,233000000,257100000,190900000,247500000,192200000,272200000,293700000,292800000,292000000,350200000,326100000,401100000,375800000,434900000,363700000,466900000,437400000],"capexOutflow":[null,null,null,null,null,null,null,null,null,null,null,null,-19800000,-16700000,-23700000,-75000000,-16100000,-19800000,-13600000,-41700000,-29400000,-16500000,-25200000,-16500000,-13500000,-17200000,-8400000,-42400000,-9000000,-12100000,-204600000,-17700000,-12300000,-17900000,-12800000,-17100000,-22800000,-5800000,-9400000,-4000000,-4400000,-2800000,-5000000,-14400000,-3600000,-4100000,-9300000,-6900000,-4600000,-5100000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,null,63.896263018174395,64.79024740050198,65.59601511508073,66.456326801727,65.99810486418193,66.03744628606508,66.60779985283295,66.88703650474275,66.70422535211267,65.4639175257732,65.15450361604208,65.29984623270117,65.01262626262626,64.11210317460318,65.63240170535292,65.45371323950108,64.35467761624682,64.35090733383443,64.1286307053942,63.386637888747174,63.07968485090256,64.50024618414574,63.77274487030584,63.50610635638042,62.731660231660236,62.94246732182044,62.8961391044218,63.44633281832227,62.607126747857464,63.69052912405514,64.49982572324852,64.63189669629381,63.11646989868542,63.67444152431012,62.9890144629732,64.64400659392417,63.76193859025969,63.80585516178736],"operatingMargin":[null,null,null,null,null,null,null,null,null,null,null,null,1.1639779456810293,1.0935819290068125,5.513569220199244,3.8193291265360343,4.232469993682881,6.675874769797422,5.518763796909492,6.007473411899971,2.647887323943662,2.5637547476939773,12.018408941485864,9.41824705279344,8.131313131313131,2.839781746031746,10.942681193747038,10.584735095548691,4.217068027965819,9.449157092236659,13.620331950207468,12.243696654566861,10.93048768325521,12.26981782373215,12.553232675183896,12.972401192422348,6.833976833976833,11.411124892662913,15.621202206226044,17.258929382895573,15.86829048263419,18.514895509115163,22.11571976298362,21.432165017608586,20.706690111362306,21.87089356110381,23.448984430569826,24.88421383154094,24.508643144683877,26.386748844375962],"netMargin":[null,null,null,null,null,null,null,null,null,null,null,null,0.12252399428221361,3.7289351021871644,3.847475094469255,15.376951179010295,0.5211623499684144,2.7777777777777777,1.9426048565121412,6.108077033630353,1.816901408450704,-1.709169831795985,10.019723865877712,7.752434648898002,5.416666666666667,-83.48214285714286,7.662245381335859,8.06728458633711,1.198535123737654,5.025233544507677,10.114107883817427,8.554890611203767,6.821581729330807,8.902018709995076,9.659310878823074,9.000865467833446,4.565637065637065,7.909550615399294,12.218378984762083,101.23602653821683,36.22011727559765,13.0102267674522,16.599860578598815,16.65269159818883,18.37896675877083,16.417542706964518,16.636370821149136,19.24012873851951,16.93898492382982,18.497688751926038],"currentRatio":[null,null,null,0.4725365151203456,null,0.5889335281227173,0.6140098787606646,0.623114224137931,0.6794442584532976,0.6979969183359014,0.7614961139896373,0.7390270955474568,0.7907785336356765,0.6905899057699755,0.5733219080262782,0.5851328215607223,0.6385882352941177,0.7285475432824551,0.7076647903624599,0.7567066058742445,0.8179649835067242,0.8516410078708975,0.7538719341898137,0.7872170306331517,0.6429378531073446,0.4388857114019446,0.5076194306654154,0.5579898020914354,0.7898538622129436,0.8104213311622227,0.7120724346076459,0.7755571059219436,0.5835489086499596,0.6313883463541666,0.714926277519693,0.6433856411090333,0.6656022775362598,0.5395551479018573,0.452976280404895,0.4680779695128769,0.5494618521103478,0.4791666666666667,0.5581612497755432,0.7233175214942188,0.5562875966771699,0.6374362033538808,0.5692833437387047,0.614555166082457,0.6714299728589647,0.6321253484571758],"netDebt":[null,null,null,1275800000,null,759700000,720300000,696000000,611200000,569700000,484600000,473600000,379200000,2421100000,1895000000,1844800000,1712600000,1609500000,1563900000,1478400000,1316200000,1208100000,1435500000,1332400000,1539300000,1613400000,2498200000,2349200000,2605900000,2518200000,2744400000,2626600000,3134200000,3102100000,3041100000,3057100000,2935500000,3241600000,3491100000,3357600000,3148400000,3359800000,3033000000,2706000000,3072100000,2701400000,2860700000,2699400000,2515900000,2618900000],"ebit":[null,-17800000,-5500000,-2900000,-20300000,-54500000,10300000,13100000,-2600000,2800000,21800000,13700000,10700000,40800000,28500000,109800000,27700000,43700000,38200000,61800000,33700000,9600000,97000000,78200000,63000000,-652900000,93600000,92200000,38700000,87100000,130100000,123700000,108500000,123400000,132800000,138100000,93400000,126400000,171900000,191100000,184500000,214400000,260400000,264400000,257200000,277400000,305300000,331100000,319700000,354400000],"fcfMargin":[null,null,null,null,null,null,null,null,null,null,null,null,21.809270982234022,17.31803513804231,18.498797664032978,4.865493191630687,20.89387239418825,16.74340085942296,20.662251655629138,12.474849094567404,23.985915492957748,19.641888225718937,23.011176857330703,18.669912865197336,27.752525252525253,18.71279761904762,22.370914258645193,14.132051722165006,23.56009321939851,21.185439707935146,2.2614107883817427,15.157461002648876,23.795751471028222,22.94436238306253,24.883855981416957,18.35753437830561,23.88996138996139,18.3379448525904,25.446386837431056,26.69272016722712,26.41407307171854,25.9670964873277,30.5158591843848,27.34361898373302,33.58452650087918,30.863994743758212,34.371295344977476,28.550121673600753,36.85373746941353,33.6979969183359],"ebitda":[null,20000000,33000000,36900000,17100000,-16100000,50900000,55500000,36300000,42100000,65200000,52200000,42300000,96300000,88500000,168500000,85500000,100700000,99500000,119800000,90900000,63400000,146900000,127000000,115200000,-604500000,144300000,143600000,87700000,137100000,180800000,173600000,156700000,171800000,181300000,187600000,141900000,169900000,212500000,229800000,221700000,247500000,293200000,296600000,288000000,308000000,333700000,357900000,343900000,367700000],"debtToCapital":[null,null,null,77.51479289940828,null,62.65902168070239,62.41067174845164,60.52173913043478,60.73258793384579,61.437754319749956,59.70971258103379,59.27932037174297,58.38586222422333,85.83650462101919,83.8268243080211,81.62407531943511,80.25235130480858,78.20268304509456,76.79417469553881,74.5155008809075,72.26943752064626,71.55726007848735,77.94036533532332,75.38476064583136,83.01618167928328,111.93938825295552,105.54089709762533,100.38032617804421,101.85475444096134,100.81305023303987,102.66987086381283,97.90190392132139,113.75212722258084,112.99311391223156,107.68523932837691,109.4037352218859,110.23787582075796,121.03047757698515,134.19157680283817,98.39632857216522,90.18735806207418,96.0370547997072,91.41887990762125,84.57578391388647,94.99649228302265,90.35420393559929,97.63170115061143,94.61630875506832,94.08951655084809,99.82280288804846],"returnOnAssets":[null,null,null,-4.394761860950103,null,-3.7093023255813957,-2.9538053658396013,-2.2368518381537097,-1.1871663701067616,-0.6131604483384195,-0.40214663098193115,-0.45294206459228353,-0.14425581364286,0.4896922797896137,0.8880693499501917,2.8639818586486374,2.832734270789846,2.2394063274721305,2.168372782830306,1.304380926601081,1.4118681605002605,0.9049188804860707,1.9500364607657579,2.2124251086026194,2.6692666709289687,-7.871780559763975,-8.16296846970603,-7.775971603803959,-7.856051857094959,2.866019532933954,3.3407869211746064,3.4989169675090257,4.235696227560979,4.815578079656811,4.8125030443465615,4.894861923755784,4.732163274639835,4.724777339757629,5.223952078160344,18.91267264623342,22.944576042890034,24.695848661458548,25.55393063105323,11.859268494901995,9.545063726481894,10.108903587191637,10.367978775990338,10.755794300043638,10.880874371607934,11.18957622691374],"returnOnEquity":[null,null,null,-34.91715399610136,null,-20.409468969929623,-16.23891001267427,-13.853765805387575,-6.3324929556577185,-3.4086467047142524,-2.1747281589801273,-2.365252293577982,-0.7639527481078022,4.230133170859083,7.153222364489969,21.638772110732134,20.828030246312796,23.33019755409219,21.21768140116764,11.247264770240701,11.410146739488058,6.866952789699571,16.883024757040506,17.054649570521597,23.646017699115042,-140.58672742808315,-195.73726022088744,-128.54731922627548,-252.1884716574982,-134.87233298356068,-170.32842582106454,678.7114845938376,-111.13581619418196,-144.11579609817494,-183.3996287456908,-286.2251117431938,-80.3445765590876,-58.31681384033159,-56.747238674563796,-1029.4271808311494,5831.365935919056,-706.3645320197044,-600.6810442678774,248.41574970171018,245.69568755085433,288.0299251870324,369.45373467112597,192.9012345679012,398.21510297482837,442.86061785453666],"revenueGrowth":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29.303655299162745,16.81606310505557,16.712469941600826,15.543008967120553,12.128869235628548,13.136893799877235,11.920529801324498,12.158666283414776,11.549295774647895,9.38686923494303,11.032215647600264,11.981035366478721,13.775252525252535,15.48859126984128,14.163903363334907,16.638059274516536,11.27510820108757,9.041125308708263,7.1784232365145195,2.020994800353182,3.3210332103321027,3.2102412604628316,3.532713898567552,5.808250793345504,6.998069498069492,7.2893807842763,7.282415630550632,8.388621285104069,7.7401894451962105,8.279235215651394,10.256186824677593,6.817038403488174,6.07887465460939,6.603153745072277]}},"filings":[{"accn":"0001609711-19-000012","filed":"2019-02-22","form":"10-K"},{"accn":"0001609711-20-000022","filed":"2020-02-21","form":"10-K"},{"accn":"0001609711-21-000017","filed":"2021-02-19","form":"10-K"},{"accn":"0001609711-20-000060","filed":"2020-05-07","form":"10-Q"},{"accn":"0001609711-20-000108","filed":"2020-08-06","form":"10-Q"},{"accn":"0001609711-20-000145","filed":"2020-11-05","form":"10-Q"},{"accn":"0001609711-22-000024","filed":"2022-02-17","form":"10-K"},{"accn":"0001609711-21-000060","filed":"2021-05-06","form":"10-Q"},{"accn":"0001609711-21-000102","filed":"2021-08-05","form":"10-Q"},{"accn":"0001609711-21-000115","filed":"2021-11-04","form":"10-Q"},{"accn":"0001609711-23-000031","filed":"2023-02-16","form":"10-K"},{"accn":"0001609711-22-000061","filed":"2022-05-05","form":"10-Q"},{"accn":"0001609711-22-000103","filed":"2022-08-04","form":"10-Q"},{"accn":"0001609711-22-000133","filed":"2022-11-04","form":"10-Q"},{"accn":"0001609711-24-000022","filed":"2024-02-29","form":"10-K"},{"accn":"0001609711-23-000082","filed":"2023-05-05","form":"10-Q"},{"accn":"0001609711-23-000129","filed":"2023-08-04","form":"10-Q"},{"accn":"0001609711-23-000167","filed":"2023-11-03","form":"10-Q"},{"accn":"0001609711-25-000023","filed":"2025-02-20","form":"10-K"},{"accn":"0001609711-24-000072","filed":"2024-05-03","form":"10-Q"},{"accn":"0001609711-24-000133","filed":"2024-08-02","form":"10-Q"},{"accn":"0001609711-24-000167","filed":"2024-10-31","form":"10-Q"},{"accn":"0001609711-26-000010","filed":"2026-02-25","form":"10-K"},{"accn":"0001609711-25-000077","filed":"2025-05-02","form":"10-Q"},{"accn":"0001609711-25-000154","filed":"2025-08-08","form":"10-Q"},{"accn":"0001609711-25-000209","filed":"2025-10-31","form":"10-Q"},{"accn":"0001609711-26-000037","filed":"2026-05-01","form":"10-Q"},{"accn":"0001609711-26-000088","filed":"2026-07-31","form":"10-Q"},{"accn":"0001609711-16-000048","filed":"2016-03-03","form":"10-K"},{"accn":"0001609711-15-000018","filed":"2015-08-06","form":"10-Q"},{"accn":"0001609711-15-000027","filed":"2015-11-05","form":"10-Q"},{"accn":"0001609711-17-000042","filed":"2017-02-28","form":"10-K"},{"accn":"0001609711-16-000114","filed":"2016-05-06","form":"10-Q"},{"accn":"0001609711-16-000172","filed":"2016-08-04","form":"10-Q"},{"accn":"0001609711-16-000295","filed":"2016-11-03","form":"10-Q"},{"accn":"0001609711-18-000035","filed":"2018-02-27","form":"10-K"},{"accn":"0001609711-17-000091","filed":"2017-05-08","form":"10-Q"},{"accn":"0001609711-17-000164","filed":"2017-08-09","form":"10-Q"},{"accn":"0001609711-17-000249","filed":"2017-11-08","form":"10-Q"},{"accn":"0001609711-18-000129","filed":"2018-05-09","form":"10-Q"},{"accn":"0001609711-19-000192","filed":"2019-08-02","form":"10-Q"},{"accn":"0001609711-19-000228","filed":"2019-11-07","form":"10-Q"},{"accn":"0001609711-18-000186","filed":"2018-08-03","form":"10-Q"},{"accn":"0001609711-18-000228","filed":"2018-11-07","form":"10-Q"},{"accn":"0001609711-19-000089","filed":"2019-05-03","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1847900000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1847900000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":489700000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":489700000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":557800000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":557800000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":582200000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":582200000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":602200000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":602200000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2231900000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":2231900000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":633200000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":633200000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":651600000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":651600000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":679500000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":679500000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":695800000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":695800000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2660100000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2660100000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":710000000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":710000000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":737200000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":737200000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":760500000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":760500000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":780400000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":780400000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2988100000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2988100000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":792000000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":792000000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":806400000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":806400000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":844400000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":844400000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3316700000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2442800000},"#21":{"kind":"computed","op":"sum","terms":[{"ref":"#19"},{"ref":"#20","weight":-1}],"rule":"quarter-from-ytd","value":873900000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":873900000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":3316700000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":901100000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":901100000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":931300000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":931300000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":964000000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":964000000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3815700000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2796400000},"#27":{"kind":"computed","op":"sum","terms":[{"ref":"#25"},{"ref":"#26","weight":-1}],"rule":"quarter-from-ytd","value":1019300000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1019300000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":3815700000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1002700000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1002700000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1015500000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1015500000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1033200000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":1033200000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4091300000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":3051400000},"#33":{"kind":"computed","op":"sum","terms":[{"ref":"#31"},{"ref":"#32","weight":-1}],"rule":"quarter-from-ytd","value":1039900000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1039900000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":4091300000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1036000000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1036000000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1048100000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":1048100000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1069700000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":1069700000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4254100000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3153800000},"#39":{"kind":"computed","op":"sum","terms":[{"ref":"#37"},{"ref":"#38","weight":-1}],"rule":"quarter-from-ytd","value":1100300000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":1100300000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":4254100000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1108500000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":1108500000},"#41":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1124500000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1124500000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1147600000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":1147600000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4573200000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3380600000},"#45":{"kind":"computed","op":"sum","terms":[{"ref":"#43"},{"ref":"#44","weight":-1}],"rule":"quarter-from-ytd","value":1192600000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":1192600000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":4573200000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1194300000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":1194300000},"#47":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1217600000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1217600000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1265300000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":1265300000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4951100000},"#50":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3677200000},"#51":{"kind":"computed","op":"sum","terms":[{"ref":"#49"},{"ref":"#50","weight":-1}],"rule":"quarter-from-ytd","value":1273900000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":1273900000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":4951100000},"#52":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1266900000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":1266900000},"#53":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1298000000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":1298000000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfServices","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":473900000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfServices","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":127100000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfServices","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":131700000},"#54":{"kind":"filed","concept":"CostOfServices","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":518400000},"#55":{"kind":"filed","concept":"CostOfServices","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":384600000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":133800000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfServices","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":518400000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfServices","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":137200000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfServices","filing":33,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":139700000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfServices","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":144000000},"#56":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":565900000},"#57":{"kind":"filed","concept":"CostOfServices","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":420900000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":145000000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":565900000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfServices","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":154400000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfServices","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":162100000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfServices","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":169200000},"#58":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":657800000},"#59":{"kind":"filed","concept":"CostOfServices","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":485700000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":172100000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":657800000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfServices","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":176800000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfServices","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":196400000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfServices","filing":38,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":200300000},"#60":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":775500000},"#61":{"kind":"filed","concept":"CostOfServices","filing":38,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":573500000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":202000000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfServices","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":775500000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfServices","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":215300000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":221300000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":226900000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":893900000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":663500000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":230400000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":893900000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":236400000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":254600000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":265000000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1026800000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":756000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":270800000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1026800000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":277100000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":289400000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":290200000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1158600000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":856700000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":301900000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1158600000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":321200000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":332000000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":345800000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1372200000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":999000000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":373200000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1372200000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":370200000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":360500000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":374300000},"#70":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1484500000},"#71":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1105000000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":379500000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1484500000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":386100000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":388400000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":396900000},"#72":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573600000},"#73":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1171400000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":402200000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1573600000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":414500000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":408300000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":407400000},"#74":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1652000000},"#75":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1230200000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":421800000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1652000000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":440500000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":442300000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":468300000},"#76":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1801500000},"#77":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1351100000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":450400000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1801500000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":459100000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":469800000},"grossProfit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"costOfRevenue@FY2016","weight":-1}],"rule":"accounting-identity","value":1190100000},"grossProfit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"costOfRevenue@2017Q1","weight":-1}],"rule":"accounting-identity","value":312900000},"grossProfit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"costOfRevenue@2017Q2","weight":-1}],"rule":"accounting-identity","value":361400000},"grossProfit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"costOfRevenue@2017Q3","weight":-1}],"rule":"accounting-identity","value":381900000},"grossProfit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"costOfRevenue@2017Q4","weight":-1}],"rule":"accounting-identity","value":400200000},"grossProfit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"costOfRevenue@FY2017","weight":-1}],"rule":"accounting-identity","value":1456400000},"grossProfit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"costOfRevenue@2018Q1","weight":-1}],"rule":"accounting-identity","value":417900000},"grossProfit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"costOfRevenue@2018Q2","weight":-1}],"rule":"accounting-identity","value":430300000},"grossProfit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"costOfRevenue@2018Q3","weight":-1}],"rule":"accounting-identity","value":452600000},"grossProfit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"costOfRevenue@2018Q4","weight":-1}],"rule":"accounting-identity","value":465400000},"grossProfit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"costOfRevenue@FY2018","weight":-1}],"rule":"accounting-identity","value":1766200000},"grossProfit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"costOfRevenue@2019Q1","weight":-1}],"rule":"accounting-identity","value":473600000},"grossProfit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"costOfRevenue@2019Q2","weight":-1}],"rule":"accounting-identity","value":482600000},"grossProfit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"costOfRevenue@2019Q3","weight":-1}],"rule":"accounting-identity","value":495500000},"grossProfit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"costOfRevenue@2019Q4","weight":-1}],"rule":"accounting-identity","value":509600000},"grossProfit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"costOfRevenue@FY2019","weight":-1}],"rule":"accounting-identity","value":1961300000},"grossProfit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"costOfRevenue@2020Q1","weight":-1}],"rule":"accounting-identity","value":514900000},"grossProfit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"costOfRevenue@2020Q2","weight":-1}],"rule":"accounting-identity","value":517000000},"grossProfit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"costOfRevenue@2020Q3","weight":-1}],"rule":"accounting-identity","value":554200000},"grossProfit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"costOfRevenue@2020Q4","weight":-1}],"rule":"accounting-identity","value":572000000},"grossProfit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"costOfRevenue@FY2020","weight":-1}],"rule":"accounting-identity","value":2158100000},"grossProfit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"costOfRevenue@2021Q1","weight":-1}],"rule":"accounting-identity","value":579900000},"grossProfit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"costOfRevenue@2021Q2","weight":-1}],"rule":"accounting-identity","value":599300000},"grossProfit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"costOfRevenue@2021Q3","weight":-1}],"rule":"accounting-identity","value":618200000},"grossProfit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"costOfRevenue@2021Q4","weight":-1}],"rule":"accounting-identity","value":646100000},"grossProfit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"costOfRevenue@FY2021","weight":-1}],"rule":"accounting-identity","value":2443500000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":632500000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":655000000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":658900000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":660400000},"grossProfit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"costOfRevenue@FY2022","weight":-1}],"rule":"accounting-identity","value":2606800000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":649900000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":659700000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":672800000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":698100000},"grossProfit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"costOfRevenue@FY2023","weight":-1}],"rule":"accounting-identity","value":2680500000},"grossProfit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"costOfRevenue@2024Q1","weight":-1}],"rule":"accounting-identity","value":694000000},"grossProfit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"costOfRevenue@2024Q2","weight":-1}],"rule":"accounting-identity","value":716200000},"grossProfit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"costOfRevenue@2024Q3","weight":-1}],"rule":"accounting-identity","value":740200000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"costOfRevenue@2024Q4","weight":-1}],"rule":"accounting-identity","value":770800000},"grossProfit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"costOfRevenue@FY2024","weight":-1}],"rule":"accounting-identity","value":2921200000},"grossProfit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"costOfRevenue@2025Q1","weight":-1}],"rule":"accounting-identity","value":753800000},"grossProfit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"costOfRevenue@2025Q2","weight":-1}],"rule":"accounting-identity","value":775300000},"grossProfit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"costOfRevenue@2025Q3","weight":-1}],"rule":"accounting-identity","value":797000000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"costOfRevenue@2025Q4","weight":-1}],"rule":"accounting-identity","value":823500000},"grossProfit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"costOfRevenue@FY2025","weight":-1}],"rule":"accounting-identity","value":3149600000},"grossProfit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"costOfRevenue@2026Q1","weight":-1}],"rule":"accounting-identity","value":807800000},"grossProfit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"costOfRevenue@2026Q2","weight":-1}],"rule":"accounting-identity","value":828200000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1262700000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":357000000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":363500000},"#78":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1449200000},"#79":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":1074800000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":374400000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1449200000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":396800000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":428100000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":400200000},"#80":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1638300000},"#81":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":1225100000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":413200000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1638300000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":432400000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":446500000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":450900000},"#82":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1797800000},"#83":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":1329800000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":468000000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1797800000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":484000000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":551700000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":550100000},"#84":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2165000000},"#85":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1585800000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":579200000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2165000000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":606400000},"#86":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":81000000},"#87":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":32800000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87"}],"rule":"component-sum","value":113800000},"#88":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":89700000},"#89":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":37300000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89"}],"rule":"component-sum","value":127000000},"#90":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":334000000},"#91":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":247100000},"#92":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":86900000},"#93":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":136700000},"#94":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":103300000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":33400000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#95"}],"rule":"component-sum","value":120300000},"#96":{"kind":"filed","concept":"RestructuringCharges","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":0},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#96"},{"ref":"#93"}],"rule":"component-sum","value":470700000},"#97":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":93000000},"#98":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":30800000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#97"},{"ref":"#98"}],"rule":"component-sum","value":123800000},"#99":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":104800000},"#100":{"kind":"filed","concept":"RestructuringCharges","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":0},"#101":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":31200000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100"},{"ref":"#101"}],"rule":"component-sum","value":136000000},"#102":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":72200000},"#103":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":0},"#104":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":29000000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103"},{"ref":"#104"}],"rule":"component-sum","value":101200000},"#105":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":362100000},"#106":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":270000000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":92100000},"#108":{"kind":"filed","concept":"RestructuringCharges","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":0},"#109":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":0},"#110":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":0},"#111":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":119500000},"#112":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":91000000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":28500000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"},{"ref":"#110"},{"ref":"#113"}],"rule":"component-sum","value":120600000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#108"},{"ref":"#111"}],"rule":"component-sum","value":481600000},"#114":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":85500000},"#115":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":33200000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115"}],"rule":"component-sum","value":118700000},"#116":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":82200000},"#117":{"kind":"filed","concept":"RestructuringCharges","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":39400000},"#118":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":29100000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117"},{"ref":"#118"}],"rule":"component-sum","value":150700000},"#119":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":76400000},"#120":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":4300000},"#121":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":32000000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120"},{"ref":"#121"}],"rule":"component-sum","value":112700000},"#122":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":323800000},"#123":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":244100000},"#124":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":79700000},"#125":{"kind":"filed","concept":"RestructuringCharges","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":36800000},"#126":{"kind":"filed","concept":"RestructuringCharges","filing":5,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":43700000},"#127":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#126","weight":-1}],"rule":"quarter-from-ytd","value":-6900000},"#128":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":127100000},"#129":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":94300000},"#130":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":32800000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#127"},{"ref":"#130"}],"rule":"component-sum","value":105600000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#125"},{"ref":"#128"}],"rule":"component-sum","value":487700000},"#131":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":95200000},"#132":{"kind":"filed","concept":"RestructuringCharges","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":5300000},"#133":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":30400000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132"},{"ref":"#133"}],"rule":"component-sum","value":130900000},"#134":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":84500000},"#135":{"kind":"filed","concept":"RestructuringCharges","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":1400000},"#136":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":31700000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135"},{"ref":"#136"}],"rule":"component-sum","value":117600000},"#137":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":81200000},"#138":{"kind":"filed","concept":"RestructuringCharges","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-14100000},"#139":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":32600000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"},{"ref":"#139"}],"rule":"component-sum","value":99700000},"#140":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":345800000},"#141":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":260900000},"#142":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":84900000},"#143":{"kind":"filed","concept":"RestructuringCharges","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":8000000},"#144":{"kind":"filed","concept":"RestructuringCharges","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":-7400000},"#145":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#144","weight":-1}],"rule":"quarter-from-ytd","value":15400000},"#146":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":127900000},"#147":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":94700000},"#148":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":33200000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#145"},{"ref":"#148"}],"rule":"component-sum","value":133500000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#143"},{"ref":"#146"}],"rule":"component-sum","value":481700000},"#149":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":90600000},"#150":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":700000},"#151":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":33200000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"},{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":124500000},"#152":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":94700000},"#153":{"kind":"filed","concept":"RestructuringCharges","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":10600000},"#154":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":31700000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"},{"ref":"#154"}],"rule":"component-sum","value":137000000},"#155":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":101600000},"#156":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":10600000},"#157":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":31800000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#155"},{"ref":"#156"},{"ref":"#157"}],"rule":"component-sum","value":144000000},"#158":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":385500000},"#159":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":286900000},"#160":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":98600000},"#161":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":27400000},"#162":{"kind":"filed","concept":"RestructuringCharges","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":21900000},"#163":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162","weight":-1}],"rule":"quarter-from-ytd","value":5500000},"#164":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":128900000},"#165":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":96700000},"#166":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":32200000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#163"},{"ref":"#166"}],"rule":"component-sum","value":136300000},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#161"},{"ref":"#164"}],"rule":"component-sum","value":541800000},"#167":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":94100000},"#168":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":39600000},"#169":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":32700000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168"},{"ref":"#169"}],"rule":"component-sum","value":166400000},"#170":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":92700000},"#171":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":21200000},"#172":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":26100000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171"},{"ref":"#172"}],"rule":"component-sum","value":140000000},"#173":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":91600000},"#174":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":12900000},"#175":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":24000000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174"},{"ref":"#175"}],"rule":"component-sum","value":128500000},"#176":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":374000000},"#177":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":278400000},"#178":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":95600000},"#179":{"kind":"filed","concept":"RestructuringCharges","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97900000},"#180":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":73700000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":24200000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":104900000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":82800000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":22100000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#181"},{"ref":"#184"}],"rule":"component-sum","value":141900000},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#179"},{"ref":"#182"}],"rule":"component-sum","value":576800000},"#185":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":91700000},"#186":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26000000},"#187":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":20500000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"},{"ref":"#187"}],"rule":"component-sum","value":138200000},"#188":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":95600000},"#189":{"kind":"filed","concept":"RestructuringCharges","filing":20,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":13800000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":19200000},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189"},{"ref":"#190"}],"rule":"component-sum","value":128600000},"#191":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":94800000},"#192":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5000000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":19600000},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192"},{"ref":"#193"}],"rule":"component-sum","value":119400000},"#194":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":394200000},"#195":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":282100000},"#196":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":112100000},"#197":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":18200000},"#198":{"kind":"filed","concept":"RestructuringCharges","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":17000000},"#199":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":1200000},"#200":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":78500000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":59300000},"#202":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201","weight":-1}],"rule":"quarter-from-ytd","value":19200000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#199"},{"ref":"#202"}],"rule":"component-sum","value":132500000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#197"},{"ref":"#200"}],"rule":"component-sum","value":490900000},"#203":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":97100000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":18900000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204"}],"rule":"component-sum","value":116000000},"#205":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":96900000},"#206":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":19200000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206"}],"rule":"component-sum","value":116100000},"#207":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":91300000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17300000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":108600000},"#209":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":388900000},"#210":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":285300000},"#211":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":103600000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":71700000},"#213":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":55400000},"#214":{"kind":"computed","op":"sum","terms":[{"ref":"#212"},{"ref":"#213","weight":-1}],"rule":"quarter-from-ytd","value":16300000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#214"}],"rule":"component-sum","value":119900000},"#215":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":10200000},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#215"},{"ref":"#212"}],"rule":"component-sum","value":470800000},"#216":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":91000000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":14800000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":105800000},"#218":{"kind":"filed","concept":"GeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":90500000},"#219":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":3800000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#218"},{"ref":"#219"}],"rule":"component-sum","value":94300000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-131900000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-34100000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-18500000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-6600000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-2700000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-61900000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-20500000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-33600000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10900000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":12200000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-31000000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":1300000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":9700000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":21200000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":17900000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":50100000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":5700000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":6100000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":32100000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":23000000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":66900000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":26800000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":43500000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":37500000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":41800000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":149600000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":18800000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":18900000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":91400000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":73500000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":202600000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":64400000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":22900000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":92400000},"#220":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":272200000},"#221":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":179700000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":92500000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":272200000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":38000000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":88000000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":131300000},"#222":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":382100000},"#223":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":257300000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":124800000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":382100000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":109600000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":124600000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":129700000},"#224":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":498800000},"#225":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":363900000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225","weight":-1}],"rule":"quarter-from-ytd","value":134900000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":498800000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":70800000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":119600000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":167100000},"#226":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":547400000},"#227":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":357500000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#226"},{"ref":"#227","weight":-1}],"rule":"quarter-from-ytd","value":189900000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":547400000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":175900000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":208200000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":253800000},"#228":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":893500000},"#229":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":637900000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#229","weight":-1}],"rule":"quarter-from-ytd","value":255600000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":893500000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":247300000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":266300000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":296700000},"#230":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1127300000},"#231":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":810300000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#231","weight":-1}],"rule":"quarter-from-ytd","value":317000000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1127300000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":310500000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":342500000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-201000000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-38400000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-28600000},"#232":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-146100000},"#233":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":-119500000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233","weight":-1}],"rule":"quarter-from-ytd","value":-26600000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-146100000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-43800000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-71100000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-4300000},"#234":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-120600000},"#235":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":-119200000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":-1400000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-120600000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-16900000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-11500000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":7400000},"#236":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-21500000},"#237":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":-21000000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237","weight":-1}],"rule":"quarter-from-ytd","value":-500000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-21500000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-2100000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":18800000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":4100000},"#238":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":106800000},"#239":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":20800000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":86000000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":106800000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3900000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":19000000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13200000},"#240":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":73000000},"#241":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":36100000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#240"},{"ref":"#241","weight":-1}],"rule":"quarter-from-ytd","value":36900000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":73000000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":9300000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-13500000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":74100000},"#242":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":126400000},"#243":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":69900000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#243","weight":-1}],"rule":"quarter-from-ytd","value":56500000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":126400000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":41800000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-672300000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":69700000},"#244":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-495400000},"#245":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-560800000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245","weight":-1}],"rule":"quarter-from-ytd","value":65400000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-495400000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":54500000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":97600000},"#246":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":253600000},"#247":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":162100000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#246"},{"ref":"#247","weight":-1}],"rule":"quarter-from-ytd","value":91500000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":253600000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":74900000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":88500000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":97200000},"#248":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":356500000},"#249":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":260600000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":95900000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":356500000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47600000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":80800000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":127900000},"#250":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":403800000},"#251":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":256300000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251","weight":-1}],"rule":"quarter-from-ytd","value":147500000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":403800000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":143200000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":174900000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":221000000},"#252":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":765400000},"#253":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":539100000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#253","weight":-1}],"rule":"quarter-from-ytd","value":226300000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":765400000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":220000000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":239100000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":267000000},"#254":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1020000000},"#255":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":726100000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#255","weight":-1}],"rule":"quarter-from-ytd","value":293900000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1020000000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":281900000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":317000000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":146300000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":45600000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":44000000},"#256":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":179000000},"#257":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":135400000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257","weight":-1}],"rule":"quarter-from-ytd","value":43600000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":179000000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41300000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":39500000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":39400000},"#258":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":158300000},"#259":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":120200000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259","weight":-1}],"rule":"quarter-from-ytd","value":38100000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":158300000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":37200000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":38300000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":38300000},"#260":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151000000},"#261":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":113800000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261","weight":-1}],"rule":"quarter-from-ytd","value":37200000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":151000000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":37800000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":37400000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":20600000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":23100000},"#262":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85000000},"#263":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":61300000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263","weight":-1}],"rule":"quarter-from-ytd","value":23700000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":85000000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":71000000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23500000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":16600000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":14600000},"#264":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":69200000},"#265":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":54700000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265","weight":-1}],"rule":"quarter-from-ytd","value":14500000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":69200000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":14300000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":14300000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":14400000},"#266":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":57200000},"#267":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":43000000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267","weight":-1}],"rule":"quarter-from-ytd","value":14200000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":57200000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12800000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":22000000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":24400000},"#268":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":83000000},"#269":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":59200000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269","weight":-1}],"rule":"quarter-from-ytd","value":23800000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":83000000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":23800000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":24700000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":25000000},"#270":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":98400000},"#271":{"kind":"filed","concept":"InterestExpense","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":73500000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271","weight":-1}],"rule":"quarter-from-ytd","value":24900000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":98400000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":24400000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":23100000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":22900000},"#272":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":92100000},"#273":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":70400000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273","weight":-1}],"rule":"quarter-from-ytd","value":21700000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":92100000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":21200000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":19400000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":23900000},"#274":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":91300000},"#275":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":64500000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275","weight":-1}],"rule":"quarter-from-ytd","value":26800000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":91300000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":28700000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":32600000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":32500000},"#276":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":126000000},"#277":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":93800000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":32200000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":126000000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":33600000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":34900000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":35600000},"#278":{"kind":"filed","concept":"InterestExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":146300000},"#279":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":104100000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":42200000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":45800000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":-199900000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":-51300000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":-37600000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":-27600000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":-26800000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":-143300000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-43400000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":-29800000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-2500000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":100000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-75600000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":-10500000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":-8900000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":4800000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":-1900000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":-16500000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":600000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":20800000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":22400000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":92600000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":136400000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":3300000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":18100000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":13200000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":42500000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":77100000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12900000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":-12600000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":76200000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":60500000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":137000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":42900000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":-673200000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":64700000},"#280":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-495100000},"#281":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":-565600000},"netIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":70500000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":-495100000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":10800000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":46800000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":97500000},"#282":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":242300000},"#283":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":155100000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":87200000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":242300000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":68400000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":90400000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":99800000},"#284":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352200000},"#285":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":258600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":93600000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":352200000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":47300000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":82900000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":130700000},"#286":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1374800000},"#287":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":260900000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":1113900000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1374800000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":401500000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":146300000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":190500000},"#288":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":936900000},"#289":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":738300000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":198600000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":936900000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":219500000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":199900000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":210500000},"#290":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":875000000},"#291":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":629900000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":245100000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":875000000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":214600000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":240100000},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":-0.34},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":-0.46},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-0.04},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":-0.15},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":-0.11},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.05},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":-0.02},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":9.08},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":1.01},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.32},"#292":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.45},"#293":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":145287000},"#294":{"kind":"computed","op":"product","terms":[{"ref":"#292"},{"ref":"#293"}],"value":937101150},"#295":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":5.09},"#296":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":145179000},"#297":{"kind":"computed","op":"product","terms":[{"ref":"#295"},{"ref":"#296"}],"value":738961110},"#298":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#297","weight":-1}],"value":198140040},"#299":{"kind":"computed","op":"sum","terms":[{"ref":"#293","weight":4},{"ref":"#296","weight":-3}],"rule":"unaverage-quarter","value":145611000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#298"},{"ref":"#299"}],"rule":"per-share-quarter","value":1.3607491192286296},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":6.45},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":1.51},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.41},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.51},"#300":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.22},"#301":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":140621000},"#302":{"kind":"computed","op":"product","terms":[{"ref":"#300"},{"ref":"#301"}],"value":874662620},"#303":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":4.44},"#304":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":142007000},"#305":{"kind":"computed","op":"product","terms":[{"ref":"#303"},{"ref":"#304"}],"value":630511080},"#306":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#305","weight":-1}],"value":244151540},"#307":{"kind":"computed","op":"sum","terms":[{"ref":"#301","weight":4},{"ref":"#304","weight":-3}],"rule":"unaverage-quarter","value":136463000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#306"},{"ref":"#307"}],"rule":"per-share-quarter","value":1.7891409393022284},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":6.22},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.6},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":1.83},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":-1.58},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":-0.4},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":-0.29},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":-0.21},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":28,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":-0.21},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":31,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":-1.11},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-0.81},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareBasicAndDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":-0.21},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2013-12-31","value":95400000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2014-06-30","value":164600000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2014-09-30","value":145000000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":139000000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2014-12-31","value":139000000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2015-03-31","value":196800000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2015-06-30","value":289400000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2015-09-30","value":327700000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":348000000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":348000000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2016-03-31","value":431700000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2016-06-30","value":472100000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2016-09-30","value":556200000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":566100000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":566100000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2017-03-31","value":658200000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2017-06-30","value":578800000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2017-09-30","value":536900000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":582700000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":582700000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-03-31","value":710700000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2018-06-30","value":809700000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2018-09-30","value":851200000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2018-12-31","value":932400000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2018-12-31","value":932400000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2019-03-31","value":1090300000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2019-06-30","value":1198800000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2019-09-30","value":966700000},"cash@2019Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":10,"unit":"USD","end":"2019-12-31","value":1062800000},"cash@FY2019":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":10,"unit":"USD","end":"2019-12-31","value":1062800000},"cash@2020Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":7,"unit":"USD","end":"2020-03-31","value":851400000},"cash@2020Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":8,"unit":"USD","end":"2020-06-30","value":772700000},"cash@2020Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":9,"unit":"USD","end":"2020-09-30","value":621800000},"cash@2020Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":14,"unit":"USD","end":"2020-12-31","value":765200000},"cash@FY2020":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":14,"unit":"USD","end":"2020-12-31","value":765200000},"cash@2021Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":11,"unit":"USD","end":"2021-03-31","value":1293100000},"cash@2021Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":12,"unit":"USD","end":"2021-06-30","value":1375200000},"cash@2021Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":13,"unit":"USD","end":"2021-09-30","value":1143400000},"cash@2021Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2021-12-31","value":1255700000},"cash@FY2021":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":18,"unit":"USD","end":"2021-12-31","value":1255700000},"cash@2022Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":15,"unit":"USD","end":"2022-03-31","value":742700000},"cash@2022Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":16,"unit":"USD","end":"2022-06-30","value":770400000},"cash@2022Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":17,"unit":"USD","end":"2022-09-30","value":826200000},"cash@2022Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":22,"unit":"USD","end":"2022-12-31","value":774000000},"cash@FY2022":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":22,"unit":"USD","end":"2022-12-31","value":774000000},"cash@2023Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":19,"unit":"USD","end":"2023-03-31","value":892400000},"cash@2023Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":20,"unit":"USD","end":"2023-06-30","value":582600000},"cash@2023Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":21,"unit":"USD","end":"2023-09-30","value":329200000},"cash@2023Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":22,"unit":"USD","end":"2023-12-31","value":458800000},"cash@FY2023":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":22,"unit":"USD","end":"2023-12-31","value":458800000},"cash@2024Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":23,"unit":"USD","end":"2024-03-31","value":664000000},"cash@2024Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":24,"unit":"USD","end":"2024-06-30","value":444900000},"cash@2024Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2024-09-30","value":767100000},"cash@2024Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2024-12-31","value":1089000000},"cash@FY2024":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2024-12-31","value":1089000000},"cash@2025Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":26,"unit":"USD","end":"2025-03-31","value":719400000},"cash@2025Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2025-06-30","value":1086700000},"cash@2025Q3":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":25,"unit":"USD","end":"2025-09-30","value":923700000},"cash@2025Q4":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2025-12-31","value":1080900000},"cash@FY2025":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2025-12-31","value":1080900000},"cash@2026Q1":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":26,"unit":"USD","end":"2026-03-31","value":1261700000},"cash@2026Q2":{"kind":"filed","concept":"CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents","filing":27,"unit":"USD","end":"2026-06-30","value":1155500000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":459400000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":459400000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2015-06-30","value":645000000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":683700000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":693900000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":693900000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2016-03-31","value":811800000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2016-06-30","value":860700000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2016-09-30","value":940600000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":932800000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":932800000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":1046200000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":1605000000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":1003600000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1059500000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1059500000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":1221300000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2018-06-30","value":1350800000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2018-09-30","value":1345200000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1427300000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1427300000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2019-03-31","value":1611800000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":1720400000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2019-09-30","value":1484600000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1575300000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1575300000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":1365600000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1304500000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":1135900000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1291300000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1291300000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":1891700000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":1990800000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":1769500000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1889800000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1889800000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":1443700000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":1551700000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":1769800000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":1582600000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":1582600000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":1730100000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":1411800000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":1199300000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1255900000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":1255900000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":1495800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":1297200000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":1554200000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":1951800000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":1951800000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":1553600000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":1923400000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":1732500000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":1840900000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":1840900000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":2053300000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":1972800000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":3260700000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2014-12-31","value":3260700000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2015-06-30","value":3440000000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-09-30","value":3470100000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2015-12-31","value":3498800000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2015-12-31","value":3498800000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2016-03-31","value":3596800000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2016-06-30","value":3670700000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2016-09-30","value":3741200000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":3786900000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2016-12-31","value":3786900000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2017-03-31","value":3889900000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2017-06-30","value":6253900000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2017-09-30","value":5695000000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":5738300000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":5738300000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2018-03-31","value":5931000000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2018-06-30","value":5927900000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2018-09-30","value":6037300000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":6083400000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":6083400000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2019-03-31","value":6350600000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2019-06-30","value":6448900000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2019-09-30","value":6167600000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":6301200000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":6301200000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":6162200000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":6092100000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":6207800000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":6432900000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":6432900000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":7259300000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":7362100000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":7298000000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":7417100000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":7417100000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":6901300000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":6904100000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":7072900000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":6973500000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2022-12-31","value":6973500000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-03-31","value":7092300000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2023-06-30","value":6793900000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2023-09-30","value":6499200000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":7564900000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2023-12-31","value":7564900000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-03-31","value":7978800000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2024-06-30","value":7721900000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2024-09-30","value":7997200000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":8235400000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2024-12-31","value":8235400000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2025-03-31","value":7838800000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-06-30","value":8273900000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2025-09-30","value":7984700000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":8034900000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2025-12-31","value":8034900000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2026-03-31","value":8154400000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2026-06-30","value":7996600000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":972200000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":972200000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2015-06-30","value":1095200000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":1113500000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":1113600000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":1113600000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2016-03-31","value":1194800000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2016-06-30","value":1233100000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2016-09-30","value":1235200000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1262200000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1262200000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":1323000000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":2324100000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":1750500000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1810700000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1810700000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":1912500000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2018-06-30","value":1854100000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2018-09-30","value":1900900000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1886200000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1886200000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2019-03-31","value":1970500000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":2020100000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2019-09-30","value":1969300000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2001100000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2001100000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":2124000000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":2972300000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":2237700000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2314200000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2314200000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":2395000000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":2456500000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":2485000000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2436700000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":2436700000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":2474000000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":2457600000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":2475500000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2459800000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":2459800000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":2599300000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":2616600000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":2647600000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2683100000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":2683100000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":2722300000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":2707200000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":2784500000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2698400000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":2698400000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":2792800000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":3017400000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":3043300000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":2995500000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":2995500000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":3058100000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":3120900000},"totalLiabilities@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016"},{"ref":"equity@FY2016","weight":-1}],"rule":"accounting-identity","value":3072700000},"totalLiabilities@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1"},{"ref":"equity@2017Q1","weight":-1}],"rule":"accounting-identity","value":3150500000},"totalLiabilities@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2"},{"ref":"equity@2017Q2","weight":-1}],"rule":"accounting-identity","value":5758900000},"totalLiabilities@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3"},{"ref":"equity@2017Q3","weight":-1}],"rule":"accounting-identity","value":5225800000},"totalLiabilities@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4"},{"ref":"equity@2017Q4","weight":-1}],"rule":"accounting-identity","value":5191800000},"totalLiabilities@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017"},{"ref":"equity@FY2017","weight":-1}],"rule":"accounting-identity","value":5191800000},"totalLiabilities@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1"},{"ref":"equity@2018Q1","weight":-1}],"rule":"accounting-identity","value":5334700000},"totalLiabilities@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2"},{"ref":"equity@2018Q2","weight":-1}],"rule":"accounting-identity","value":5253600000},"totalLiabilities@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3"},{"ref":"equity@2018Q3","weight":-1}],"rule":"accounting-identity","value":5307500000},"totalLiabilities@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4"},{"ref":"equity@2018Q4","weight":-1}],"rule":"accounting-identity","value":5258900000},"totalLiabilities@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018"},{"ref":"equity@FY2018","weight":-1}],"rule":"accounting-identity","value":5258900000},"totalLiabilities@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1"},{"ref":"equity@2019Q1","weight":-1}],"rule":"accounting-identity","value":5427200000},"totalLiabilities@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2"},{"ref":"equity@2019Q2","weight":-1}],"rule":"accounting-identity","value":5492200000},"totalLiabilities@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3"},{"ref":"equity@2019Q3","weight":-1}],"rule":"accounting-identity","value":5487700000},"totalLiabilities@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4"},{"ref":"equity@2019Q4","weight":-1}],"rule":"accounting-identity","value":5519100000},"totalLiabilities@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019"},{"ref":"equity@FY2019","weight":-1}],"rule":"accounting-identity","value":5519100000},"totalLiabilities@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1"},{"ref":"equity@2020Q1","weight":-1}],"rule":"accounting-identity","value":5673100000},"totalLiabilities@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2"},{"ref":"equity@2020Q2","weight":-1}],"rule":"accounting-identity","value":6346600000},"totalLiabilities@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3"},{"ref":"equity@2020Q3","weight":-1}],"rule":"accounting-identity","value":6371600000},"totalLiabilities@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4"},{"ref":"equity@2020Q4","weight":-1}],"rule":"accounting-identity","value":6444700000},"totalLiabilities@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020"},{"ref":"equity@FY2020","weight":-1}],"rule":"accounting-identity","value":6444700000},"totalLiabilities@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1"},{"ref":"equity@2021Q1","weight":-1}],"rule":"accounting-identity","value":7330300000},"totalLiabilities@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2"},{"ref":"equity@2021Q2","weight":-1}],"rule":"accounting-identity","value":7393500000},"totalLiabilities@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3"},{"ref":"equity@2021Q3","weight":-1}],"rule":"accounting-identity","value":7399100000},"totalLiabilities@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4"},{"ref":"equity@2021Q4","weight":-1}],"rule":"accounting-identity","value":7333900000},"totalLiabilities@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021"},{"ref":"equity@FY2021","weight":-1}],"rule":"accounting-identity","value":7333900000},"totalLiabilities@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1"},{"ref":"equity@2022Q1","weight":-1}],"rule":"accounting-identity","value":7370000000},"totalLiabilities@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2"},{"ref":"equity@2022Q2","weight":-1}],"rule":"accounting-identity","value":7349400000},"totalLiabilities@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3"},{"ref":"equity@2022Q3","weight":-1}],"rule":"accounting-identity","value":7348900000},"totalLiabilities@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4"},{"ref":"equity@2022Q4","weight":-1}],"rule":"accounting-identity","value":7302800000},"totalLiabilities@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022"},{"ref":"equity@FY2022","weight":-1}],"rule":"accounting-identity","value":7302800000},"totalLiabilities@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1"},{"ref":"equity@2023Q1","weight":-1}],"rule":"accounting-identity","value":7447800000},"totalLiabilities@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2"},{"ref":"equity@2023Q2","weight":-1}],"rule":"accounting-identity","value":7458400000},"totalLiabilities@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3"},{"ref":"equity@2023Q3","weight":-1}],"rule":"accounting-identity","value":7472600000},"totalLiabilities@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4"},{"ref":"equity@2023Q4","weight":-1}],"rule":"accounting-identity","value":7502700000},"totalLiabilities@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023"},{"ref":"equity@FY2023","weight":-1}],"rule":"accounting-identity","value":7502700000},"totalLiabilities@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1"},{"ref":"equity@2024Q1","weight":-1}],"rule":"accounting-identity","value":7564000000},"totalLiabilities@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2"},{"ref":"equity@2024Q2","weight":-1}],"rule":"accounting-identity","value":7564900000},"totalLiabilities@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3"},{"ref":"equity@2024Q3","weight":-1}],"rule":"accounting-identity","value":7640500000},"totalLiabilities@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4"},{"ref":"equity@2024Q4","weight":-1}],"rule":"accounting-identity","value":7543300000},"totalLiabilities@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024"},{"ref":"equity@FY2024","weight":-1}],"rule":"accounting-identity","value":7543300000},"totalLiabilities@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1"},{"ref":"equity@2025Q1","weight":-1}],"rule":"accounting-identity","value":7639100000},"totalLiabilities@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2"},{"ref":"equity@2025Q2","weight":-1}],"rule":"accounting-identity","value":7869500000},"totalLiabilities@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q3"},{"ref":"equity@2025Q3","weight":-1}],"rule":"accounting-identity","value":7892900000},"totalLiabilities@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q4"},{"ref":"equity@2025Q4","weight":-1}],"rule":"accounting-identity","value":7819800000},"totalLiabilities@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2025"},{"ref":"equity@FY2025","weight":-1}],"rule":"accounting-identity","value":7819800000},"totalLiabilities@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q1"},{"ref":"equity@2026Q1","weight":-1}],"rule":"accounting-identity","value":7917100000},"totalLiabilities@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2026Q2"},{"ref":"equity@2026Q2","weight":-1}],"rule":"accounting-identity","value":7989900000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":2850300000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":2850300000},"totalLiabilities@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2"},{"ref":"equity@2015Q2","weight":-1}],"rule":"accounting-identity","value":2814800000},"totalLiabilities@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3"},{"ref":"equity@2015Q3","weight":-1}],"rule":"accounting-identity","value":2838900000},"totalLiabilities@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4"},{"ref":"equity@2015Q4","weight":-1}],"rule":"accounting-identity","value":2817800000},"totalLiabilities@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015"},{"ref":"equity@FY2015","weight":-1}],"rule":"accounting-identity","value":2817800000},"totalLiabilities@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1"},{"ref":"equity@2016Q1","weight":-1}],"rule":"accounting-identity","value":2922500000},"totalLiabilities@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2"},{"ref":"equity@2016Q2","weight":-1}],"rule":"accounting-identity","value":3016800000},"totalLiabilities@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3"},{"ref":"equity@2016Q3","weight":-1}],"rule":"accounting-identity","value":3038900000},"totalLiabilities@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4"},{"ref":"equity@2016Q4","weight":-1}],"rule":"accounting-identity","value":3072700000},"#308":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2376800000},"#309":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":18400000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":2395200000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":2395200000},"#310":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2014-12-31","value":1410400000},"#311":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2014-12-31","value":4400000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1414800000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":1414800000},"#312":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2015-06-30","value":1044300000},"#313":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2015-06-30","value":4800000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"}],"rule":"component-sum","value":1049100000},"#314":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2015-09-30","value":1043200000},"#315":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2015-09-30","value":4800000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":1048000000},"#316":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2015-12-31","value":1039800000},"#317":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2015-12-31","value":4200000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1044000000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1044000000},"#318":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2016-03-31","value":1038700000},"#319":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2016-03-31","value":4200000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":1042900000},"#320":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2016-06-30","value":1037700000},"#321":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2016-06-30","value":4100000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":1041800000},"#322":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2016-09-30","value":1036700000},"#323":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2016-09-30","value":4100000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":1040800000},"#324":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2016-12-31","value":1035700000},"#325":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2016-12-31","value":4000000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1039700000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"}],"rule":"component-sum","value":1039700000},"#326":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2017-03-31","value":1031400000},"#327":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2017-03-31","value":6000000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":1037400000},"#328":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2017-06-30","value":2419100000},"#329":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2017-06-30","value":580800000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":2999900000},"#330":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2017-09-30","value":2415800000},"#331":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2017-09-30","value":16100000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"}],"rule":"component-sum","value":2431900000},"#332":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2410800000},"#333":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":16700000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":2427500000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":2427500000},"#334":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2018-03-31","value":2406600000},"#335":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2018-03-31","value":16700000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":2423300000},"#336":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2018-06-30","value":2402500000},"#337":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2018-06-30","value":16700000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"}],"rule":"component-sum","value":2419200000},"#338":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2018-09-30","value":2398400000},"#339":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2018-09-30","value":16700000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":2415100000},"#340":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2394200000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":16600000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":2410800000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":2410800000},"#342":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2019-03-31","value":2390000000},"#343":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2019-03-31","value":16500000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"component-sum","value":2406500000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2019-06-30","value":2387700000},"#345":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2019-06-30","value":19200000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":2406900000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2019-09-30","value":2383100000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2019-09-30","value":19100000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":2402200000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2020-03-31","value":2372300000},"#349":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":18400000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":2390700000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2020-06-30","value":2368000000},"#351":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":18100000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":2386100000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-09-30","value":3097400000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":22600000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":3120000000},"#354":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2020-12-31","value":3090100000},"#355":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":24300000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":3114400000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":3114400000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-03-31","value":3874900000},"#357":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":24100000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":3899000000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-06-30","value":3869300000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":24100000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":3893400000},"#360":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-09-30","value":3863700000},"#361":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":24100000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":3887800000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":3858200000},"#363":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":24100000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":3882300000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":3882300000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-03-31","value":3852800000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":24100000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":3876900000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-06-30","value":3848000000},"#367":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":24500000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":3872500000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-09-30","value":3842900000},"#369":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":24400000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":3867300000},"#370":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2022-12-31","value":3812900000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2022-12-31","value":18200000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":3831100000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":3831100000},"#372":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2023-03-31","value":3809600000},"#373":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2023-03-31","value":18300000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":3827900000},"#374":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2023-06-30","value":3806000000},"#375":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2023-06-30","value":18200000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":3824200000},"#376":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2023-09-30","value":3802300000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2023-09-30","value":18000000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":3820300000},"#378":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2023-12-31","value":3798500000},"#379":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2023-12-31","value":17900000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":3816400000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":3816400000},"#380":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2024-03-31","value":3794800000},"#381":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2024-03-31","value":17600000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":3812400000},"#382":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2024-06-30","value":3787700000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2024-06-30","value":17000000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":3804700000},"#384":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2024-09-30","value":3783600000},"#385":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2024-09-30","value":16500000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":3800100000},"#386":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2024-12-31","value":3779100000},"#387":{"kind":"filed","concept":"LongTermDebtCurrent","filing":22,"unit":"USD","end":"2024-12-31","value":15900000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":3795000000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":3795000000},"#388":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2025-03-31","value":3775700000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2025-03-31","value":15800000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":3791500000},"#390":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2025-06-30","value":3772400000},"#391":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2025-06-30","value":15700000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":3788100000},"#392":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2025-09-30","value":3768900000},"#393":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2025-09-30","value":15500000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":3784400000},"#394":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2025-12-31","value":3765200000},"#395":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2025-12-31","value":15100000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":3780300000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":3780300000},"#396":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2026-03-31","value":3762500000},"#397":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2026-03-31","value":15100000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":3777600000},"#398":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2026-06-30","value":3759400000},"#399":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2026-06-30","value":15000000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":3774400000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2014-12-31","value":410400000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2014-12-31","value":410400000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2015-06-30","value":625200000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2015-09-30","value":631200000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":681000000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":681000000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2016-03-31","value":674300000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2016-06-30","value":653900000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2016-09-30","value":702300000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":714200000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":714200000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2017-03-31","value":739400000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":37,"unit":"USD","end":"2017-06-30","value":495000000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2017-09-30","value":469200000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":546500000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":546500000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-03-31","value":596300000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-06-30","value":674300000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-09-30","value":729800000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":824500000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2018-12-31","value":824500000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-03-31","value":923400000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-06-30","value":956700000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2019-09-30","value":679900000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":782100000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":782100000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-03-31","value":489100000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-06-30","value":-254500000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-09-30","value":-163800000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":-11800000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2020-12-31","value":-11800000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-03-31","value":-71000000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":-31400000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":-101100000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":83200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2021-12-31","value":83200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-03-31","value":-468700000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-06-30","value":-445300000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2022-09-30","value":-276000000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":-329300000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2022-12-31","value":-329300000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-03-31","value":-355500000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-06-30","value":-664500000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2023-09-30","value":-973400000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":62200000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2023-12-31","value":62200000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2024-03-31","value":414800000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-06-30","value":157000000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2024-09-30","value":356700000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-12-31","value":692100000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2024-12-31","value":692100000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2025-03-31","value":199700000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-12-31","value":215100000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2025-12-31","value":215100000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2025-06-30","value":404400000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2025-09-30","value":91800000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2026-03-31","value":237300000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2026-06-30","value":6700000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":153300000},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":154900000},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":104600000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":50300000},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":180600000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#400","weight":-1}],"rule":"quarter-from-ytd","value":25700000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":180600000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":72100000},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":119400000},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":72100000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404","weight":-1}],"rule":"quarter-from-ytd","value":47300000},"#405":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":198100000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":78700000},"#406":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":259200000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":61100000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":259200000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":105300000},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":197700000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":105300000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408","weight":-1}],"rule":"quarter-from-ytd","value":92400000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":297400000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":99700000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":386500000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":89100000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":386500000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":126600000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":239900000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":126600000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412","weight":-1}],"rule":"quarter-from-ytd","value":113300000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":371300000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":131400000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":475600000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":104300000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":475600000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":148400000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":277300000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":148400000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416","weight":-1}],"rule":"quarter-from-ytd","value":128900000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":431300000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":154000000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":559800000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":128500000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":559800000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":199700000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":361000000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":199700000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420","weight":-1}],"rule":"quarter-from-ytd","value":161300000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":561200000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":200200000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":723400000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#422"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":162200000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":723400000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":233300000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":401400000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":233300000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424","weight":-1}],"rule":"quarter-from-ytd","value":168100000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":598700000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":197300000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":764600000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#426"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":165900000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":764600000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":221300000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":430700000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":221300000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428","weight":-1}],"rule":"quarter-from-ytd","value":209400000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":657100000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":226400000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":829300000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#430"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":172200000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":829300000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":250900000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":501800000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":250900000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432","weight":-1}],"rule":"quarter-from-ytd","value":250900000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":771700000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":269900000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":979700000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#434"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":208000000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":979700000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":270300000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":468300000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":270300000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436","weight":-1}],"rule":"quarter-from-ytd","value":198000000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":749900000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":281600000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1047600000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#438"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":297700000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1047600000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":297200000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":592000000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":297200000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440","weight":-1}],"rule":"quarter-from-ytd","value":294800000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":947200000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":355200000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1287700000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":340500000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1287700000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":404700000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":784600000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":404700000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":379900000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1228800000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":444200000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1599400000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":370600000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1599400000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":471500000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":914000000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":471500000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":442500000},"#449":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":55800000},"#450":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":23500000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450"}],"rule":"component-sum","value":79300000},"#451":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":61500000},"#452":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1300000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#452"}],"rule":"component-sum","value":62800000},"#453":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":19800000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#453"}],"rule":"component-sum","value":19800000},"#454":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":36500000},"#455":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":16700000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#455"}],"rule":"component-sum","value":16700000},"#456":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":60200000},"#457":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":23700000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#457"}],"rule":"component-sum","value":23700000},"#458":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":83200000},"#459":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":23000000},"#460":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":52000000},"#461":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":0},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":52000000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#462"}],"rule":"component-sum","value":75000000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#460"}],"rule":"component-sum","value":135200000},"#463":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":16100000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":16100000},"#464":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":35900000},"#465":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":19800000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":19800000},"#466":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":49500000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":13600000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":13600000},"#468":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":87700000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":38200000},"#470":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9300000},"#471":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":43,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":5800000},"#472":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":3500000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#472"}],"rule":"component-sum","value":41700000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#470"}],"rule":"component-sum","value":97000000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":29400000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#473"}],"rule":"component-sum","value":29400000},"#474":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":45900000},"#475":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":16500000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#475"}],"rule":"component-sum","value":16500000},"#476":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":71100000},"#477":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":25200000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":25200000},"#478":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":87600000},"#479":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":16500000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":16500000},"#480":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":4700000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#480"}],"rule":"component-sum","value":92300000},"#481":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":13500000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":13500000},"#482":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":30700000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#481","weight":-1}],"rule":"quarter-from-ytd","value":17200000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":17200000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":39100000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":8400000},"#486":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":0},"#487":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":0},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#488"}],"rule":"component-sum","value":8400000},"#489":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":66500000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":27400000},"#491":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":15000000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":15000000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#492"}],"rule":"component-sum","value":42400000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#491"}],"rule":"component-sum","value":81500000},"#493":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":9000000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":9000000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":21100000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":12100000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":12100000},"#496":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":33700000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":12600000},"#498":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":201800000},"#499":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":9800000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":192000000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#500"}],"rule":"component-sum","value":204600000},"#501":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":51100000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":17400000},"#503":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":202100000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":300000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"},{"ref":"#504"}],"rule":"component-sum","value":17700000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#503"}],"rule":"component-sum","value":253200000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":12300000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":12300000},"#506":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":30200000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":17900000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":17900000},"#508":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":42600000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":12400000},"#510":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":400000},"#511":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":16,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":0},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":400000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#509"},{"ref":"#512"}],"rule":"component-sum","value":12800000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":59700000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":17100000},"#515":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":400000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#514"},{"ref":"#516"}],"rule":"component-sum","value":17100000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#515"}],"rule":"component-sum","value":60100000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22800000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":22800000},"#518":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":28600000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":5800000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":5800000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":38000000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":9400000},"#522":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":35400000},"#523":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":35400000},"#524":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#523","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#521"},{"ref":"#524"}],"rule":"component-sum","value":9400000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":42000000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":4000000},"#527":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":35400000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#528"}],"rule":"component-sum","value":4000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#527"}],"rule":"component-sum","value":77400000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4400000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":4400000},"#530":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":7200000},"#531":{"kind":"computed","op":"sum","terms":[{"ref":"#530"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":2800000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":2800000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12200000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#530","weight":-1}],"rule":"quarter-from-ytd","value":5000000},"#534":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#535":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":0},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#536"}],"rule":"component-sum","value":5000000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":26600000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":14400000},"#539":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":0},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":0},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#540"}],"rule":"component-sum","value":14400000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#539"}],"rule":"component-sum","value":26600000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":3600000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":3600000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":7700000},"#543":{"kind":"computed","op":"sum","terms":[{"ref":"#542"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":4100000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":4100000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":17000000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":9300000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":9300000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":23900000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":6900000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":6900000},"#548":{"kind":"filed","concept":"PaymentsToAcquireIntangibleAssets","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#548"}],"rule":"component-sum","value":23900000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4600000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":4600000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":9700000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":5100000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":5100000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":140600000},"#552":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":113000000},"#553":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":74500000},"depreciationAndAmortization@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":38500000},"#554":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":152800000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":39800000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":152800000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37400000},"#555":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":75800000},"#556":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":37400000},"depreciationAndAmortization@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#556","weight":-1}],"rule":"quarter-from-ytd","value":38400000},"#557":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":116400000},"depreciationAndAmortization@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":40600000},"#558":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":158800000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":42400000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":158800000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":38900000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":39300000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":43400000},"#559":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":160100000},"#560":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":121600000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":38500000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":160100000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":31600000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":55500000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":60000000},"#561":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":205800000},"#562":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":147100000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":58700000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":205800000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":57800000},"#563":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":114800000},"#564":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":57800000},"depreciationAndAmortization@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#564","weight":-1}],"rule":"quarter-from-ytd","value":57000000},"#565":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":176100000},"depreciationAndAmortization@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":61300000},"#566":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":234100000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#566"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":58000000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":234100000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":57200000},"#567":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":111000000},"#568":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":57200000},"depreciationAndAmortization@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":53800000},"#569":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":160900000},"depreciationAndAmortization@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":49900000},"#570":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":209700000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":48800000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":209700000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":52200000},"#571":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":100600000},"#572":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":52200000},"depreciationAndAmortization@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":48400000},"#573":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":151300000},"depreciationAndAmortization@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#571","weight":-1}],"rule":"quarter-from-ytd","value":50700000},"#574":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":202700000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":51400000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":202700000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":49000000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":50000000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":50700000},"#575":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":199600000},"#576":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":149700000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":49900000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":199600000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":48200000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":48400000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":48500000},"#577":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194600000},"#578":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":145100000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":49500000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":194600000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":48500000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":43500000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":40600000},"#579":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171300000},"#580":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":132600000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":38700000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":171300000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":37200000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":33100000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":32800000},"#581":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":135300000},"#582":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":103100000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":32200000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":135300000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":30800000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":30600000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":28400000},"#583":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":116600000},"#584":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":89800000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":26800000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":116600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":24200000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":13300000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":37800000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":38826000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":38826000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":38826000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":64635000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":64999000},"#585":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":58676000},"#586":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":56153000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585","weight":4},{"ref":"#586","weight":-3}],"rule":"unaverage-quarter","value":66245000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":58676000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":67834000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":79872000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":96743000},"#587":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":79835000},"#588":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":77170000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587","weight":4},{"ref":"#588","weight":-3}],"rule":"unaverage-quarter","value":87830000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":79835000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":151452000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":144644000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":144138000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#293","weight":4},{"ref":"#296","weight":-3}],"rule":"unaverage-quarter","value":145611000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":145287000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":145173000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":141408000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":139073000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#301","weight":4},{"ref":"#304","weight":-3}],"rule":"unaverage-quarter","value":136463000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":140621000},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":134289000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":130994000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":29,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":38826000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":38826000},"#589":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":31,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":38826000},"#590":{"kind":"filed","concept":"WeightedAverageNumberOfShareOutstandingBasicAndDiluted","filing":30,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":38826000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589","weight":4},{"ref":"#590","weight":-3}],"rule":"unaverage-quarter","value":38826000},"sharesOutstanding@2014Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2014-12-31","value":129003000},"sharesOutstanding@FY2014":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":28,"unit":"shares","end":"2014-12-31","value":129003000},"sharesOutstanding@2015Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":29,"unit":"shares","end":"2015-06-30","value":155351000},"sharesOutstanding@2015Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":30,"unit":"shares","end":"2015-09-30","value":155661000},"sharesOutstanding@2015Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2015-12-31","value":157481000},"sharesOutstanding@FY2015":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":31,"unit":"shares","end":"2015-12-31","value":157481000},"sharesOutstanding@2016Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":32,"unit":"shares","end":"2016-03-31","value":158170000},"sharesOutstanding@2016Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":33,"unit":"shares","end":"2016-06-30","value":161300000},"sharesOutstanding@2016Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":34,"unit":"shares","end":"2016-09-30","value":165334000},"sharesOutstanding@2016Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2016-12-31","value":167112000},"sharesOutstanding@FY2016":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":35,"unit":"shares","end":"2016-12-31","value":167112000},"sharesOutstanding@2017Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":36,"unit":"shares","end":"2017-03-31","value":169043000},"sharesOutstanding@2017Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":37,"unit":"shares","end":"2017-06-30","value":164745000},"sharesOutstanding@2017Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":38,"unit":"shares","end":"2017-09-30","value":166211000},"sharesOutstanding@2017Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":167999000},"sharesOutstanding@FY2017":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2017-12-31","value":167999000},"sharesOutstanding@2018Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":39,"unit":"shares","end":"2018-03-31","value":170440000},"sharesOutstanding@2018Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":42,"unit":"shares","end":"2018-06-30","value":172004000},"sharesOutstanding@2018Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":43,"unit":"shares","end":"2018-09-30","value":173247000},"sharesOutstanding@2018Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":174803000},"sharesOutstanding@FY2018":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":0,"unit":"shares","end":"2018-12-31","value":174803000},"sharesOutstanding@2024Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":141208000},"sharesOutstanding@FY2024":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":22,"unit":"shares","end":"2024-12-31","value":141208000},"sharesOutstanding@2025Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":24,"unit":"shares","end":"2025-06-30","value":138863000},"sharesOutstanding@2025Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":25,"unit":"shares","end":"2025-09-30","value":135477000},"sharesOutstanding@2025Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":134737000},"sharesOutstanding@FY2025":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2025-12-31","value":134737000},"sharesOutstanding@2026Q1":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":26,"unit":"shares","end":"2026-03-31","value":132658000},"sharesOutstanding@2026Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":27,"unit":"shares","end":"2026-06-30","value":126834000},"#591":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":893100000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":893100000},"#592":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":890900000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":890900000},"#593":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":903500000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":903500000},"#594":{"kind":"filed","concept":"CostsAndExpenses","filing":18,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3592500000},"#595":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2687500000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#594"},{"ref":"#595","weight":-1}],"rule":"quarter-from-ytd","value":905000000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":905000000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":3592500000},"#597":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1797800000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#597"}],"rule":"component-sum","value":1797800000},"#598":{"kind":"filed","concept":"CostsAndExpenses","filing":42,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":551700000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#598"}],"rule":"component-sum","value":551700000},"#599":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":550100000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#599"}],"rule":"component-sum","value":550100000},"#600":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2165000000},"#601":{"kind":"filed","concept":"CostsAndExpenses","filing":43,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1585800000},"#602":{"kind":"computed","op":"sum","terms":[{"ref":"#600"},{"ref":"#601","weight":-1}],"rule":"quarter-from-ytd","value":579200000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#602"}],"rule":"component-sum","value":579200000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#600"}],"rule":"component-sum","value":2165000000},"#603":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":606400000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#603"}],"rule":"component-sum","value":606400000},"#604":{"kind":"filed","concept":"CostsAndExpenses","filing":40,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":608100000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#604"}],"rule":"component-sum","value":608100000},"#605":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":642000000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#605"}],"rule":"component-sum","value":642000000},"#606":{"kind":"filed","concept":"CostsAndExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2510500000},"#607":{"kind":"filed","concept":"CostsAndExpenses","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":1856500000},"#608":{"kind":"computed","op":"sum","terms":[{"ref":"#606"},{"ref":"#607","weight":-1}],"rule":"quarter-from-ytd","value":654000000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#608"}],"rule":"component-sum","value":654000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#606"}],"rule":"component-sum","value":2510500000},"#609":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":691200000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":691200000},"#610":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":718300000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":718300000},"#611":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":669100000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":669100000},"#612":{"kind":"filed","concept":"CostsAndExpenses","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2785500000},"#613":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":2078600000},"#614":{"kind":"computed","op":"sum","terms":[{"ref":"#612"},{"ref":"#613","weight":-1}],"rule":"quarter-from-ytd","value":706900000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":706900000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#612"}],"rule":"component-sum","value":2785500000},"#615":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":727600000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":727600000},"#616":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":783500000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":783500000},"#617":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":752000000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":752000000},"#618":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":3044500000},"#619":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":2263100000},"#620":{"kind":"computed","op":"sum","terms":[{"ref":"#618"},{"ref":"#619","weight":-1}],"rule":"quarter-from-ytd","value":781400000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":781400000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#618"}],"rule":"component-sum","value":3044500000},"#621":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":863100000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":863100000},"#622":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":843300000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":843300000},"#623":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":832700000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":832700000},"#624":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3433600000},"#625":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2539100000},"#626":{"kind":"computed","op":"sum","terms":[{"ref":"#624"},{"ref":"#625","weight":-1}],"rule":"quarter-from-ytd","value":894500000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":894500000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#624"}],"rule":"component-sum","value":3433600000},"#627":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":965200000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":965200000},"#628":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":928500000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":928500000},"#629":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":902600000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":902600000},"#630":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3706700000},"#631":{"kind":"filed","concept":"CostsAndExpenses","filing":21,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2796300000},"#632":{"kind":"computed","op":"sum","terms":[{"ref":"#630"},{"ref":"#631","weight":-1}],"rule":"quarter-from-ytd","value":910400000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":910400000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#630"}],"rule":"component-sum","value":3706700000},"#633":{"kind":"filed","concept":"CostsAndExpenses","filing":23,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":932600000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":932600000},"#634":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":916300000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":916300000},"#635":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":893800000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":893800000},"#636":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3679700000},"#637":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2742700000},"#638":{"kind":"computed","op":"sum","terms":[{"ref":"#636"},{"ref":"#637","weight":-1}],"rule":"quarter-from-ytd","value":937000000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":937000000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#636"}],"rule":"component-sum","value":3679700000},"#639":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":947000000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":947000000},"#640":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":951300000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":951300000},"#641":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":968600000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":968600000},"#642":{"kind":"filed","concept":"CostsAndExpenses","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3823800000},"#643":{"kind":"filed","concept":"CostsAndExpenses","filing":25,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2866900000},"#644":{"kind":"computed","op":"sum","terms":[{"ref":"#642"},{"ref":"#643","weight":-1}],"rule":"quarter-from-ytd","value":956900000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":956900000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#642"}],"rule":"component-sum","value":3823800000},"#645":{"kind":"filed","concept":"CostsAndExpenses","filing":26,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":956400000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#645"}],"rule":"component-sum","value":956400000},"#646":{"kind":"filed","concept":"CostsAndExpenses","filing":27,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":955500000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#646"}],"rule":"component-sum","value":955500000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":323700000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-62800000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":64.40283565127983},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.71118567022025},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":-0.8929054602521781},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":0.7390270955474568},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":473600000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":35700000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":106800000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":484000000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-19800000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":63.896263018174395},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.1639779456810293},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.12252399428221361},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":0.7907785336356765},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":379200000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":10700000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":96600000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-16700000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":64.79024740050198},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.0935819290068125},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.7289351021871644},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":0.6905899057699755},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":2421100000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":40800000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":107700000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-23700000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":65.59601511508073},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.513569220199244},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.847475094469255},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":0.5733219080262782},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1895000000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":28500000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":29300000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-75000000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":66.456326801727},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.8193291265360343},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":15.376951179010295},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":0.5851328215607223},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1844800000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":109800000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":340400000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-135200000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":65.25381961557417},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":2.9974461221380886},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":6.1113849186791525},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":0.5851328215607223},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1844800000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":189800000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":132300000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-16100000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":65.99810486418193},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":4.232469993682881},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.5211623499684144},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":0.6385882352941177},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1712600000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":27700000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":109100000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-19800000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":66.03744628606508},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.675874769797422},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.7777777777777777},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":0.7285475432824551},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1609500000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":43700000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":140400000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-13600000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":66.60779985283295},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":5.518763796909492},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.9426048565121412},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":0.7076647903624599},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1563900000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":38200000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":86800000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-41700000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":66.88703650474275},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.007473411899971},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":6.108077033630353},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":0.7567066058742445},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1478400000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":61800000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":462800000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-97000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":66.39600015037028},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":5.623848727491447},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.898387278673734},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":0.7567066058742445},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1478400000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":171400000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":170300000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-29400000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":66.70422535211267},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":2.647887323943662},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.816901408450704},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.8179649835067242},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1316200000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":33700000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":144800000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-16500000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":65.4639175257732},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":2.5637547476939773},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.709169831795985},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":0.8516410078708975},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1208100000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":9600000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":175000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-25200000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":65.15450361604208},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.018408941485864},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":10.019723865877712},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.7538719341898137},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1435500000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":97000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":145700000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-16500000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":65.29984623270117},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.41824705279344},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":7.752434648898002},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":0.7872170306331517},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1332400000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":78200000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":631100000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-92300000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":65.63702687326395},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":6.780228238680097},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.5848532512298785},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":0.7872170306331517},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1332400000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":218500000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":219800000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-13500000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":65.01262626262626},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":8.131313131313131},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":5.416666666666667},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.6429378531073446},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1539300000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":63000000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":150900000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-17200000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":64.11210317460318},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.839781746031746},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":-83.48214285714286},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":0.4388857114019446},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1613400000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":-652900000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":188900000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-8400000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":65.63240170535292},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.942681193747038},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":7.662245381335859},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":0.5076194306654154},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":2498200000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":93600000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":123500000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-42400000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":65.45371323950108},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":10.584735095548691},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":8.06728458633711},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":0.5579898020914354},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":2349200000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":92200000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":683100000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-81500000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":65.06768776193204},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":8.206952693942775},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":-14.92748816594808},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":0.5579898020914354},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":2349200000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":-404100000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":212300000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-9000000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":64.35467761624682},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.217068027965819},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.198535123737654},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":0.7898538622129436},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":2605900000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":38700000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":197300000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-12100000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":64.35090733383443},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":9.449157092236659},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.025233544507677},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":0.8104213311622227},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":2518200000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":87100000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":21800000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-204600000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":64.1286307053942},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":13.620331950207468},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":10.114107883817427},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":0.7120724346076459},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":2744400000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":130100000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":154500000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-17700000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":63.386637888747174},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":12.243696654566861},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":8.554890611203767},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":0.7755571059219436},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2626600000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":123700000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":576100000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-253200000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":64.03805330607753},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":10.013889980868516},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.350079932908772},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":0.7755571059219436},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2626600000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":379600000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":238600000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-12300000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":63.07968485090256},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.93048768325521},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":6.821581729330807},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":0.5835489086499596},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":3134200000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":108500000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":233000000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-17900000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":64.50024618414574},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.26981782373215},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":8.902018709995076},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.6313883463541666},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":3102100000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":123400000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":257100000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-12800000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":63.77274487030584},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":12.553232675183896},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":9.659310878823074},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":0.714926277519693},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":3041100000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":132800000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":190900000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-17100000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":63.50610635638042},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":12.972401192422348},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":9.000865467833446},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":0.6433856411090333},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":3057100000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":138100000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":919600000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-60100000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":63.71568938968054},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.191723901938259},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.608510742306846},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":0.6433856411090333},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":3057100000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":502800000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":247500000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-22800000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":62.731660231660236},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":6.833976833976833},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":4.565637065637065},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":0.6656022775362598},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":2935500000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":93400000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":192200000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-5800000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":62.94246732182044},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.411124892662913},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":7.909550615399294},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":0.5395551479018573},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":3241600000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":126400000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":272200000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-9400000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":62.8961391044218},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":15.621202206226044},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":12.218378984762083},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":0.452976280404895},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":3491100000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":171900000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":293700000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-4000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":63.44633281832227},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":17.258929382895573},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":101.23602653821683},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":0.4680779695128769},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":3357600000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":191100000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":970200000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-77400000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":63.00980230836134},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":12.867586563550457},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":32.3170588373569},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":0.4680779695128769},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":3357600000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":582800000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":292800000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-4400000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":62.607126747857464},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":15.86829048263419},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":36.22011727559765},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":0.5494618521103478},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":3148400000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":184500000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":292000000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-2800000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":63.69052912405514},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":18.514895509115163},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":13.0102267674522},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":0.4791666666666667},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":3359800000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":214400000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":350200000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-5000000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":64.49982572324852},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":22.11571976298362},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.599860578598815},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":0.5581612497755432},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":3033000000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":260400000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":326100000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-14400000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":64.63189669629381},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":21.432165017608586},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.65269159818883},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":0.7233175214942188},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2706000000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":264400000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":1261100000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-26600000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":63.87649785708038},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":19.537741625120265},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":20.486748884807138},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":0.7233175214942188},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2706000000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":923700000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":401100000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-3600000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":63.11646989868542},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":20.706690111362306},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":18.37896675877083},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":0.5562875966771699},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":3072100000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":257200000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":375800000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-4100000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":63.67444152431012},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":21.87089356110381},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.417542706964518},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":0.6374362033538808},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":2701400000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":277400000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":434900000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-9300000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":62.9890144629732},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":23.448984430569826},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":16.636370821149136},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":0.5692833437387047},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":2860700000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":305300000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":363700000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-6900000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":64.64400659392417},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":24.88421383154094},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":19.24012873851951},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":0.614555166082457},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":2699400000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":331100000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":1575500000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-23900000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":63.61414635131587},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":22.76867766758902},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":17.672840378905697},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":0.614555166082457},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":2699400000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":1171000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":466900000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-4600000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":63.76193859025969},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":24.508643144683877},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.93898492382982},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.6714299728589647},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":2515900000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":319700000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":437400000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-5100000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":63.80585516178736},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":26.386748844375962},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":18.497688751926038},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":0.6321253484571758},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":2618900000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":354400000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":-130000000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":-17800000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":-5500000},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":0.4725365151203456},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1275800000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":-2900000},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":0.4725365151203456},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1275800000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":-61100000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":-20300000},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":0.5889335281227173},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":759700000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":-54500000},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":0.6140098787606646},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":720300000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":10300000},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":0.623114224137931},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":696000000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":13100000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":179900000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-79300000},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":0.623114224137931},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":696000000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-51400000},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":0.6794442584532976},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":611200000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":-2600000},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":0.6979969183359014},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":569700000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":2800000},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":0.7614961139896373},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":484600000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":21800000},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":0.7390270955474568},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":473600000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":13700000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":17.51718166567455},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":21.809270982234022},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":17.31803513804231},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":18.498797664032978},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.865493191630687},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":15.251579371835655},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":20.89387239418825},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":16.74340085942296},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":20.662251655629138},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":12.474849094567404},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":17.397842186383972},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":23.985915492957748},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":19.641888225718937},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":23.011176857330703},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":18.669912865197336},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":21.120444429570632},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":27.752525252525253},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":18.71279761904762},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":22.370914258645193},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":14.132051722165006},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":20.595772906804957},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":23.56009321939851},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":21.185439707935146},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":2.2614107883817427},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":15.157461002648876},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":15.098147128967163},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":23.795751471028222},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":22.94436238306253},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":24.883855981416957},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":18.35753437830561},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":22.476963312394595},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":23.88996138996139},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":18.3379448525904},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":25.446386837431056},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":26.69272016722712},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":22.806233986037},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":26.41407307171854},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":25.9670964873277},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":30.5158591843848},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":27.34361898373302},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":27.57587684772151},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":33.58452650087918},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":30.863994743758212},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":34.371295344977476},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":28.550121673600753},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":31.821211447961055},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":36.85373746941353},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":33.6979969183359},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":195800000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":42300000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":96300000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":88500000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":168500000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":395600000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":85500000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":100700000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":99500000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":119800000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":405500000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":90900000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":63400000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":146900000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":127000000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":428200000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":115200000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":-604500000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":144300000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":143600000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":-201400000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":87700000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":137100000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":180800000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":173600000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":579200000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":156700000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":171800000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":181300000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":187600000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":697400000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":141900000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":169900000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":212500000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":229800000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":754100000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":221700000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":247500000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":293200000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":296600000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":1059000000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":288000000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":308000000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":333700000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":357900000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":1287600000},"ebitda@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q1"},{"ref":"depreciationAndAmortization@2026Q1"}],"value":343900000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":367700000},"ebitda@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2013"},{"ref":"depreciationAndAmortization@FY2013"}],"value":10600000},"ebitda@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q2"},{"ref":"depreciationAndAmortization@2014Q2"}],"value":20000000},"ebitda@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q3"},{"ref":"depreciationAndAmortization@2014Q3"}],"value":33000000},"ebitda@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2014Q4"},{"ref":"depreciationAndAmortization@2014Q4"}],"value":36900000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":91700000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":17100000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":-16100000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":50900000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":55500000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":107400000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":36300000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":42100000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":65200000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":52200000},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":1753900000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#647"}],"scale":100,"value":59.27932037174297},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1776800000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#648"}],"scale":100,"value":58.38586222422333},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3494900000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#649"}],"scale":100,"value":85.83650462101919},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2901100000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#650"}],"scale":100,"value":83.8268243080211},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2974000000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#651"}],"scale":100,"value":81.62407531943511},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2974000000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#652"}],"scale":100,"value":81.62407531943511},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":3019600000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#653"}],"scale":100,"value":80.25235130480858},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3093500000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#654"}],"scale":100,"value":78.20268304509456},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3144900000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#655"}],"scale":100,"value":76.79417469553881},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":3235300000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#656"}],"scale":100,"value":74.5155008809075},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":3235300000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#657"}],"scale":100,"value":74.5155008809075},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3329900000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#658"}],"scale":100,"value":72.26943752064626},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3363600000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#659"}],"scale":100,"value":71.55726007848735},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3082100000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#660"}],"scale":100,"value":77.94036533532332},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3177300000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#661"}],"scale":100,"value":75.38476064583136},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3177300000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#662"}],"scale":100,"value":75.38476064583136},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":2879800000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#663"}],"scale":100,"value":83.01618167928328},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2131600000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#664"}],"scale":100,"value":111.93938825295552},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2956200000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#665"}],"scale":100,"value":105.54089709762533},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":3102600000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#666"}],"scale":100,"value":100.38032617804421},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":3102600000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#667"}],"scale":100,"value":100.38032617804421},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":3828000000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#668"}],"scale":100,"value":101.85475444096134},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":3862000000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#669"}],"scale":100,"value":100.81305023303987},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":3786700000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#670"}],"scale":100,"value":102.66987086381283},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3965500000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#671"}],"scale":100,"value":97.90190392132139},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3965500000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#672"}],"scale":100,"value":97.90190392132139},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":3408200000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#673"}],"scale":100,"value":113.75212722258084},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":3427200000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#674"}],"scale":100,"value":112.99311391223156},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":3591300000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#675"}],"scale":100,"value":107.68523932837691},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3501800000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#676"}],"scale":100,"value":109.4037352218859},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3501800000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#677"}],"scale":100,"value":109.4037352218859},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":3472400000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#678"}],"scale":100,"value":110.23787582075796},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":3159700000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#679"}],"scale":100,"value":121.03047757698515},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":2846900000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#680"}],"scale":100,"value":134.19157680283817},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":3878600000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#681"}],"scale":100,"value":98.39632857216522},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":3878600000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#682"}],"scale":100,"value":98.39632857216522},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4227200000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#683"}],"scale":100,"value":90.18735806207418},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":3961700000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#684"}],"scale":100,"value":96.0370547997072},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4156800000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#685"}],"scale":100,"value":91.41887990762125},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":4487100000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#686"}],"scale":100,"value":84.57578391388647},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":4487100000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#687"}],"scale":100,"value":84.57578391388647},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":3991200000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#688"}],"scale":100,"value":94.99649228302265},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":4192500000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#689"}],"scale":100,"value":90.35420393559929},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":3876200000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#690"}],"scale":100,"value":97.63170115061143},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":3995400000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#691"}],"scale":100,"value":94.61630875506832},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":3995400000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#692"}],"scale":100,"value":94.61630875506832},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":4014900000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#693"}],"scale":100,"value":94.08951655084809},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":3781100000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#694"}],"scale":100,"value":99.82280288804846},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1825200000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#695"}],"scale":100,"value":77.51479289940828},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1825200000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#696"}],"scale":100,"value":77.51479289940828},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1674300000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#697"}],"scale":100,"value":62.65902168070239},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1679200000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#698"}],"scale":100,"value":62.41067174845164},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1725000000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#699"}],"scale":100,"value":60.52173913043478},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1725000000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#700"}],"scale":100,"value":60.52173913043478},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1717200000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#701"}],"scale":100,"value":60.73258793384579},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1695700000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#702"}],"scale":100,"value":61.437754319749956},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1743100000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#703"}],"scale":100,"value":59.70971258103379},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":1753900000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#704"}],"scale":100,"value":59.27932037174297},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":3642850000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#705"}],"scale":100,"value":-0.45294206459228353},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":-5400000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":3743350000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#706"},{"ref":"#707"}],"scale":100,"value":-0.14425581364286},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":24300000},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4962300000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"#709"}],"scale":100,"value":0.4896922797896137},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":41900000},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4718100000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"#711"}],"scale":100,"value":0.8880693499501917},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":136400000},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4762600000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#713"}],"scale":100,"value":2.8639818586486374},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4762600000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#714"}],"scale":100,"value":2.8639818586486374},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":139100000},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":4910450000},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#715"},{"ref":"#716"}],"scale":100,"value":2.832734270789846},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":136400000},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":6090900000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#717"},{"ref":"#718"}],"scale":100,"value":2.2394063274721305},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":127200000},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":5866150000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"#720"}],"scale":100,"value":2.168372782830306},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":77100000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":5910850000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#722"}],"scale":100,"value":1.304380926601081},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":5910850000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#723"}],"scale":100,"value":1.304380926601081},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":86700000},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":6140800000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"#725"}],"scale":100,"value":1.4118681605002605},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":56000000},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":6188400000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#727"}],"scale":100,"value":0.9049188804860707},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":119000000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":6102450000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":1.9500364607657579},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":137000000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":6192300000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":2.2124251086026194},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":6192300000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#732"}],"scale":100,"value":2.2124251086026194},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":167000000},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":6256400000},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#734"}],"scale":100,"value":2.6692666709289687},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":-493600000},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":6270500000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#736"}],"scale":100,"value":-7.871780559763975},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":-505100000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":6187700000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#738"}],"scale":100,"value":-8.16296846970603},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":-495100000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":6367050000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":-7.775971603803959},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":6367050000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#741"}],"scale":100,"value":-7.775971603803959},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":-527200000},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":6710750000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#743"}],"scale":100,"value":-7.856051857094959},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":192800000},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":6727100000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#745"}],"scale":100,"value":2.866019532933954},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":225600000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":6752900000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#747"}],"scale":100,"value":3.3407869211746064},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":242300000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6925000000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#749"}],"scale":100,"value":3.4989169675090257},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6925000000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#750"}],"scale":100,"value":3.4989169675090257},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":299900000},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":7080300000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#752"}],"scale":100,"value":4.235696227560979},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":343500000},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":7133100000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#754"}],"scale":100,"value":4.815578079656811},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":345800000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":7185450000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#756"}],"scale":100,"value":4.8125030443465615},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":352200000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":7195300000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"#758"}],"scale":100,"value":4.894861923755784},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":7195300000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#759"}],"scale":100,"value":4.894861923755784},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":331100000},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":6996800000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#761"}],"scale":100,"value":4.732163274639835},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":323600000},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":6849000000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#763"}],"scale":100,"value":4.724777339757629},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":354500000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":6786050000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#765"}],"scale":100,"value":5.223952078160344},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":1374800000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":7269200000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#767"}],"scale":100,"value":18.91267264623342},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":7269200000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#768"}],"scale":100,"value":18.91267264623342},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":1729000000},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":7535550000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#770"}],"scale":100,"value":22.944576042890034},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":1792400000},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":7257900000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#772"}],"scale":100,"value":24.695848661458548},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":1852200000},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7248200000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#774"}],"scale":100,"value":25.55393063105323},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":936900000},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7900150000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#776"}],"scale":100,"value":11.859268494901995},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7900150000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#777"}],"scale":100,"value":11.859268494901995},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":754900000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7908800000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":9.545063726481894},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":808500000},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7997900000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#781"}],"scale":100,"value":10.108903587191637},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":828500000},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":7990950000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#783"}],"scale":100,"value":10.367978775990338},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":875000000},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":8135150000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"#785"}],"scale":100,"value":10.755794300043638},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":8135150000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#786"}],"scale":100,"value":10.755794300043638},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":870100000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":7996600000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":10.880874371607934},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":910300000},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":8135250000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#790"}],"scale":100,"value":11.18957622691374},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":-143300000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"totalAssets@2014Q4"}],"scale":100,"value":-4.394761860950103},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"totalAssets@FY2014"}],"scale":100,"value":-4.394761860950103},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":-127600000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"totalAssets@2015Q2"}],"scale":100,"value":-3.7093023255813957},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":-102500000},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"totalAssets@2015Q3"}],"scale":100,"value":-2.9538053658396013},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-75600000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":3379750000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":-2.2368518381537097},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":3379750000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#796"}],"scale":100,"value":-2.2368518381537097},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-42700000},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"totalAssets@2016Q1"}],"scale":100,"value":-1.1871663701067616},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-21800000},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":3555350000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#799"}],"scale":100,"value":-0.6131604483384195},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":-14500000},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":3605650000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"#801"}],"scale":100,"value":-0.40214663098193115},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":-16500000},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":3642850000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#802"},{"ref":"#803"}],"scale":100,"value":-0.45294206459228353},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":697600000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#804"}],"scale":100,"value":-2.365252293577982},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":706850000},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#706"},{"ref":"#805"}],"scale":100,"value":-0.7639527481078022},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":574450000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#708"},{"ref":"#806"}],"scale":100,"value":4.230133170859083},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":585750000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#710"},{"ref":"#807"}],"scale":100,"value":7.153222364489969},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":630350000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#712"},{"ref":"#808"}],"scale":100,"value":21.638772110732134},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":630350000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#809"}],"scale":100,"value":21.638772110732134},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":667850000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#715"},{"ref":"#810"}],"scale":100,"value":20.828030246312796},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":584650000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#717"},{"ref":"#811"}],"scale":100,"value":23.33019755409219},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":599500000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#719"},{"ref":"#812"}],"scale":100,"value":21.21768140116764},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":685500000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#721"},{"ref":"#813"}],"scale":100,"value":11.247264770240701},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":685500000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#814"}],"scale":100,"value":11.247264770240701},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":759850000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#724"},{"ref":"#815"}],"scale":100,"value":11.410146739488058},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":815500000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#726"},{"ref":"#816"}],"scale":100,"value":6.866952789699571},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":704850000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#817"}],"scale":100,"value":16.883024757040506},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":803300000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#818"}],"scale":100,"value":17.054649570521597},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":803300000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#819"}],"scale":100,"value":17.054649570521597},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":706250000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#733"},{"ref":"#820"}],"scale":100,"value":23.646017699115042},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":351100000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#735"},{"ref":"#821"}],"scale":100,"value":-140.58672742808315},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":258050000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#822"}],"scale":100,"value":-195.73726022088744},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":385150000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#823"}],"scale":100,"value":-128.54731922627548},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":385150000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#824"}],"scale":100,"value":-128.54731922627548},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":209050000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#742"},{"ref":"#825"}],"scale":100,"value":-252.1884716574982},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":-142950000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#744"},{"ref":"#826"}],"scale":100,"value":-134.87233298356068},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":-132450000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#827"}],"scale":100,"value":-170.32842582106454},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":35700000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#828"}],"scale":100,"value":678.7114845938376},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":35700000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#829"}],"scale":100,"value":678.7114845938376},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":-269850000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#751"},{"ref":"#830"}],"scale":100,"value":-111.13581619418196},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":-238350000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#753"},{"ref":"#831"}],"scale":100,"value":-144.11579609817494},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":-188550000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#832"}],"scale":100,"value":-183.3996287456908},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":-123050000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"#833"}],"scale":100,"value":-286.2251117431938},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":-123050000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#834"}],"scale":100,"value":-286.2251117431938},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":-412100000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#760"},{"ref":"#835"}],"scale":100,"value":-80.3445765590876},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":-554900000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#762"},{"ref":"#836"}],"scale":100,"value":-58.31681384033159},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":-624700000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#837"}],"scale":100,"value":-56.747238674563796},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":-133550000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#838"}],"scale":100,"value":-1029.4271808311494},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":-133550000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#839"}],"scale":100,"value":-1029.4271808311494},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":29650000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#769"},{"ref":"#840"}],"scale":100,"value":5831.365935919056},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":-253750000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#771"},{"ref":"#841"}],"scale":100,"value":-706.3645320197044},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":-308350000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"#842"}],"scale":100,"value":-600.6810442678774},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":377150000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#775"},{"ref":"#843"}],"scale":100,"value":248.41574970171018},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":377150000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#844"}],"scale":100,"value":248.41574970171018},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":307250000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#845"}],"scale":100,"value":245.69568755085433},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":280700000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#780"},{"ref":"#846"}],"scale":100,"value":288.0299251870324},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":224250000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#782"},{"ref":"#847"}],"scale":100,"value":369.45373467112597},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":453600000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#784"},{"ref":"#848"}],"scale":100,"value":192.9012345679012},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":453600000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#849"}],"scale":100,"value":192.9012345679012},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":218500000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#850"}],"scale":100,"value":398.21510297482837},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":205550000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#789"},{"ref":"#851"}],"scale":100,"value":442.86061785453666},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#791"},{"ref":"equity@2014Q4"}],"scale":100,"value":-34.91715399610136},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"equity@FY2014"}],"scale":100,"value":-34.91715399610136},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"equity@2015Q2"}],"scale":100,"value":-20.409468969929623},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#793"},{"ref":"equity@2015Q3"}],"scale":100,"value":-16.23891001267427},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":545700000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#852"}],"scale":100,"value":-13.853765805387575},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":545700000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#853"}],"scale":100,"value":-13.853765805387575},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#797"},{"ref":"equity@2016Q1"}],"scale":100,"value":-6.3324929556577185},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":639550000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#798"},{"ref":"#854"}],"scale":100,"value":-3.4086467047142524},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":666750000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#800"},{"ref":"#855"}],"scale":100,"value":-2.1747281589801273},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":697600000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#802"},{"ref":"#856"}],"scale":100,"value":-2.365252293577982},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":384000000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":20.780345256777967},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":143500000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#858"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":29.303655299162745},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":93800000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":16.81606310505557},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":97300000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#860"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":16.712469941600826},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":93600000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":15.543008967120553},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":428200000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":19.18544737667458},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":76800000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":12.128869235628548},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":85600000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#864"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":13.136893799877235},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":81000000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":11.920529801324498},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":84600000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":12.158666283414776},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":328000000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":12.330363520168408},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":82000000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":11.549295774647895},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":69200000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":9.38686923494303},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":83900000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":11.032215647600264},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":93500000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":11.981035366478721},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":328600000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":10.996954586526563},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":109100000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#873"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":13.775252525252535},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":124900000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":15.48859126984128},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":119600000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#875"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":14.163903363334907},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":145400000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":16.638059274516536},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":499000000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":15.045074923870105},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":101600000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":11.27510820108757},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":84200000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":9.041125308708263},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":69200000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":7.1784232365145195},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":20600000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":2.020994800353182},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":275600000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#882"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":7.222790051628802},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":33300000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":3.3210332103321027},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":32600000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#884"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":3.2102412604628316},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":36500000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":3.532713898567552},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":60400000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":5.808250793345504},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":162800000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":3.9791753232468974},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":72500000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":6.998069498069492},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":76400000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":7.2893807842763},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":77900000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":7.282415630550632},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":92300000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#891"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":8.388621285104069},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":319100000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":7.5009990362238765},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":85800000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":7.7401894451962105},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":93100000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#894"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":8.279235215651394},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":117700000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":10.256186824677593},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":81300000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#896"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":6.817038403488174},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":377900000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":8.263360447826473},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":72600000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#898"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":6.07887465460939},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":80400000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":6.603153745072277}},"quality":[{"metric":"dilutedShares","periodKey":"FY2013","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -6.135e+7 against net income -1.999e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"FY2014","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -4.310e+7 against net income -1.433e+8 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2015Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.320e+7 against net income -4.340e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q2","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -1.126e+7 against net income -3.760e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q3","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -8.153e+6 against net income -2.760e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2014Q4","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives -8.153e+6 against net income -2.680e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."}]}