{"schemaVersion":2,"ticker":"GHC","company":{"ticker":"GHC","name":"Graham Holdings Co","exchange":"NYSE","cik":104889,"sic":"8200","sicDescription":"Services-Educational Services","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:40.459Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"totalCosts":[4035641000,3983553000,3191879000,3223973000,2451168000,2504312000,2744254000,2259021000,2455443000,2449805000,2787553000,2788714000,3108599000,3840595000,4345484000,4575400000,4676616000],"capex":[257758000,243712000,216381000,224688000,206457000,237292000,136859000,66612000,60358000,98192000,93504000,69591000,162537000,82684000,93447000,82912000,71881000],"dilutedShares":[9392000,8931000,7826000,7360000,7250000,6497000,5727000,5589000,5552000,5370000,5327000,5139000,4965000,4836000,4654000,4405000,4373000],"revenue":[4326040000,4586417000,3525997000,3372586000,2600602000,2737032000,2586114000,2481890000,2591846000,2695966000,2932099000,2889121000,3185974000,3924493000,4414877000,4790904000,4911563000],"currentLiabilities":[989583000,1008277000,995556000,1126286000,934109000,1050792000,725149000,818961000,878612000,812162000,1041871000,949646000,1166338000,1145169000,1229679000,1199799000,1388574000],"pretaxIncome":[245207000,578319000,255788000,124692000,105231000,1077703000,-120890000,250658000,182789000,323508000,426479000,407268000,449627000,121734000,299004000,1024710000,449667000],"totalLiabilities":[2227752000,2325744000,2397055000,2495100000,2494197000,2579130000,1836170000,1979679000,2018071000,1842913000,2598785000,2665798000,2999545000,2778889000,3161677000,3346569000,3528562000],"interestExpense":[31565000,30503000,33226000,35944000,35931000,35533000,32654000,35390000,33886000,37902000,29779000,38310000,33943000,54403000,63301000,186149000,118787000],"netIncome":[92774000,278114000,117150000,132113000,236865000,1293843000,-100655000,168590000,302044000,271206000,327855000,300365000,352075000,67079000,205288000,724634000,292291000],"totalDebt":[399295000,396650000,561900000,453384000,447608000,399545000,399800000,485719000,486561000,470777000,512829000,512555000,667501000,726360000,811833000,748192000,880756000],"dilutedEps":[9.78,31.04,14.7,17.39,32.05,195.03,-17.87,29.8,53.89,50.2,61.21,58.13,70.45,13.79,43.82,163.4,66.47],"cash":[442559000,437740000,381099000,512431000,569719000,772751000,754207000,648885000,390014000,253256000,200165000,413991000,145886000,169319000,169897000,260852000,266988000],"currentAssets":[1388064000,1361898000,1245625000,1453762000,1702387000,1690703000,1860722000,1871346000,1735804000,1532342000,1663485000,1774192000,1847174000,1679256000,1849296000,2098624000,2431095000],"totalAssets":[5186206000,5158367000,5016986000,5105069000,5811046000,5752319000,4352825000,4432670000,4937823000,4764041000,5931236000,6444119000,7425525000,6553377000,7187730000,7677205000,8395713000],"operatingIncome":[290399000,602864000,334118000,148613000,149434000,232720000,-158140000,222869000,136403000,246161000,144546000,100407000,77375000,83898000,69393000,215504000,234947000],"equity":[2940021000,2814364000,2601896000,2586218000,3300288000,3140775000,2490698000,2452941000,2915145000,2916782000,3326796000,3766393000,4411669000,3752661000,4001868000,4286815000,4827327000],"temporaryEquity":[null,6733000,6740000,23751000,16561000,32414000,25957000,50000,4607000,4346000,5655000,11928000,14311000,21827000,24185000,43821000,39824000],"operatingCashFlow":[651386000,693716000,393291000,483907000,310228000,313499000,70651000,261256000,268055000,287019000,165164000,210663000,202426000,235604000,259875000,406988000,347185000],"operatingExpenses":[1858358000,1896385000,1413993000,1338938000,1137563000,1151254000,1099785000,922768000,928977000,null,null,null,null,null,null,null,null],"freeCashFlow":[393628000,450004000,176910000,259219000,103771000,76207000,-66208000,194644000,207697000,188827000,71660000,141072000,39889000,152920000,166428000,324076000,275304000],"capexOutflow":[-257758000,-243712000,-216381000,-224688000,-206457000,-237292000,-136859000,-66612000,-60358000,-98192000,-93504000,-69591000,-162537000,-82684000,-93447000,-82912000,-71881000],"operatingMargin":[6.712813566217603,13.144552708574034,9.47584470434887,4.406499938029749,5.746131088109599,8.502640816767943,-6.114966316256747,8.979809741769378,5.262774100004399,9.130716040187451,4.929778974038735,3.4753476922565723,2.4286136672803984,2.137804806888431,1.5717991690368724,4.498190738115395,4.78354853638241],"netMargin":[2.1445479006204287,6.063862051793372,3.3224645398166817,3.9172611165438034,9.108083436065957,47.27175275992389,-3.8921331387556775,6.792807094593234,11.65362448231878,10.059696598547607,11.181580158105167,10.396414688066024,11.050780703169579,1.7092398941723173,4.6499143690752875,15.125203928110437,5.951079116769957],"currentRatio":[1.4026756724802265,1.3507181062346953,1.2511852673280057,1.2907574097520522,1.8224714674625766,1.6089797029288384,2.5659857491356948,2.285024561609161,1.97562063800631,1.8867442702318011,1.5966324045875162,1.8682667014866592,1.583738161664972,1.4663826911137134,1.5038851602735348,1.749146315341153,1.7507853380518432],"netDebt":[-43264000,-41090000,180801000,-59047000,-122111000,-373206000,-354407000,-163166000,96547000,217521000,312664000,98564000,521615000,557041000,641936000,487340000,613768000],"ebit":[276772000,608822000,289014000,160636000,141162000,1113236000,-88236000,286048000,216675000,361410000,456258000,445578000,483570000,176137000,362305000,1210859000,568454000],"fcfMargin":[9.09903745688898,9.811667800812703,5.017304325556715,7.686060488894872,3.9902684070842063,2.784293351338238,-2.5601346267024576,7.842571588587729,8.013477652607447,7.004057172827848,2.4439829623761,4.882869218700082,1.2520190058048184,3.896554281024326,3.769708646469652,6.764401874886243,5.605221800066496],"debtToCapital":[11.957388878440973,12.352795721227002,17.760310715355857,14.91590017377275,11.942914104340142,11.2855617571293,13.831526608909606,16.528587859772824,14.303440685350232,13.897233966995111,13.356226193964254,11.978528367252887,13.141930669774787,16.216936692192334,16.86504832767968,14.859800592134231,15.429978856299043],"returnOnAssets":[1.7888606815849584,5.377002994710367,2.3026228180978094,2.610398777718556,4.339730755859571,22.37831288729535,-1.9921536991457025,3.837916930121752,6.446704565063972,5.590801932494622,6.130837004034585,4.854244585306846,5.076914735518807,0.9597177231802612,2.9879397635139586,9.749575090641164,3.63706204436556],"returnOnEquity":[3.1555556916090057,9.666158937922994,4.325863234039725,5.092910448768087,8.047728142976496,40.17482828533117,-3.5747308031131464,6.820481835344369,11.253321947524686,9.300733702599501,10.50215117037058,8.469110297216103,8.61023063899491,1.6432211828772234,5.294660707310528,17.484900797871024,6.414010227183206],"revenueGrowth":[2.7144524261494496,6.0188301541363565,-23.120880635145035,-4.350854524266468,-22.88997226460645,5.246093020000764,-5.513928956621628,-4.03013942927497,4.430333334676395,4.017213985707491,8.75875289228425,-1.4657758827379297,10.274855224132185,23.180320994458835,12.49547393765258,8.517270130062515,2.51850172744017]}},"quarterly":{"keys":["2009Q2","2009Q3","2009Q4","2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q2 '09","Q3 '09","Q4 '09","Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"totalCosts":[1063726000,1034167000,938418000,1018160000,1026024000,1046061000,1031134000,969152000,962718000,942259000,931158000,789951000,783222000,784401000,918816000,770682000,771030000,777212000,769818000,594913000,618802000,661996000,628601000,638563000,624665000,855155000,548556000,565545000,570377000,569310000,553789000,572464000,626346000,630275000,626358000,615222000,607051000,614027000,613505000,652196000,679639000,722552000,733166000,724172000,646994000,676738000,740810000,678611000,763561000,826043000,840384000,874750000,893974000,952906000,1118965000,1003890000,1046944000,1168631000,1126019000,1117220000,1159369000,1125514000,1173297000,1118442000,1143021000,1211723000,1203430000,null,1218872000],"capex":[null,50978000,74722000,35028000,49807000,74332000,84545000,39275000,53567000,52780000,70759000,44875000,52955000,54561000,72297000,36462000,51190000,55646000,63159000,59128000,53026000,60280000,64858000,47595000,52645000,19778000,16841000,10690000,11512000,19171000,25239000,15664000,14283000,13916000,16495000,17506000,23000000,18344000,39342000,28252000,24451000,23009000,17792000,25235000,14974000,15912000,13470000,13113000,14389000,113433000,21602000,14207000,17947000,24943000,25587000,22554000,18355000,20247000,32291000,21258000,18302000,18120000,25232000,15482000,16803000,16333000,23263000,null,null],"dilutedShares":[9400000,9401000,9368000,9241000,9193000,8904000,8385000,8119000,7933000,7883000,7682000,7615000,7545000,7376000,7223000,7228000,7233000,7246000,7347000,7301000,7308000,5696000,5702000,5704000,5750000,5738000,5745000,5652000,5574000,5574000,5556000,5569000,5577000,5554000,5507000,5473000,5362000,5337000,5310000,5326000,5329000,5329000,5324000,5274000,5201000,5072000,4980000,4977000,4985000,4977000,4920000,4885000,4842000,4820000,4785000,4776000,4713000,4602000,4516000,4457000,4401000,4384000,4351000,4358000,4373000,4378000,4382000,null,4309000],"revenue":[1083179000,1108794000,1125767000,1124727000,1193618000,1183535000,1182161000,1028921000,1049305000,1012498000,1040421000,827612000,854430000,877637000,895891000,817416000,867152000,856101000,867242000,632620000,673582000,703205000,727625000,647425000,680890000,641432000,616367000,601740000,628933000,621638000,629579000,582717000,676087000,657225000,675817000,659436000,672677000,674766000,689087000,692199000,737602000,738820000,763478000,732257000,652871000,716982000,787011000,712455000,801152000,809436000,862931000,914721000,933302000,1012438000,1064032000,1031546000,1104999000,1111519000,1166813000,1152662000,1185280000,1207162000,1245800000,1165915000,1215772000,1278859000,1251017000,null,1302506000],"currentLiabilities":[null,null,989583000,null,1026717000,1108012000,1008277000,995906000,1044529000,998018000,995556000,912172000,874370000,905032000,1126286000,870050000,863516000,993962000,934109000,981416000,915766000,1014549000,1050792000,848180000,903744000,764745000,725149000,735832000,744343000,754057000,818961000,778993000,755224000,813181000,878612000,1152583000,746387000,804200000,812162000,829756000,814564000,988961000,1041871000,937379000,818104000,915459000,949646000,927734000,902602000,1020609000,1166338000,1042892000,1020425000,1141056000,1145169000,1128288000,1108387000,1151848000,1229679000,1241748000,1208039000,1331863000,1199799000,1249678000,1579468000,1693231000,1388574000,null,1221295000],"pretaxIncome":[null,null,null,87884000,158815000,145067000,146351000,32495000,80171000,31422000,103440000,42043000,65683000,93408000,-45875000,37619000,78606000,84312000,74293000,166843000,406513000,26330000,478017000,-589000,59525000,-261435000,81609000,60615000,84999000,40926000,64118000,23786000,65899000,38244000,54860000,56565000,62735000,135070000,69138000,109302000,73895000,58165000,185117000,-79291000,60762000,108054000,317743000,154035000,158926000,33783000,102883000,132166000,-88015000,46440000,31143000,72177000,165971000,-11734000,72590000,168839000,-14727000,113006000,757592000,33621000,60623000,183038000,172385000,null,317476000],"totalLiabilities":[null,null,2227752000,null,2250677000,2312992000,2325744000,2288872000,2365651000,2363989000,2397055000,2295093000,2274814000,2305813000,2495100000,2237202000,2222232000,2347221000,2494197000,2491854000,2442051000,2554519000,2579130000,2370821000,2969441000,1938491000,1836170000,1846000000,1856159000,1929796000,1979679000,1935477000,1968349000,2055459000,2018071000,1871365000,1848793000,1893680000,1842913000,2193832000,2170220000,2424932000,2598785000,2427204000,2447070000,2552958000,2665798000,2645795000,2592910000,2698322000,2999545000,2872864000,2822562000,2982545000,2778889000,2750587000,2744434000,2947166000,3161677000,3160421000,3200527000,3349714000,3346569000,3246549000,3184609000,3311291000,3528562000,null,3319623000],"interestExpense":[7701000,7533000,8451000,7579000,7598000,7633000,7693000,7961000,7960000,8667000,8638000,9163000,8979000,8738000,9064000,8960000,9048000,9221000,8838000,8788000,8525000,9298000,8922000,8501000,8348000,7830000,7975000,7948000,7971000,8614000,10857000,8129000,9035000,8619000,8103000,8071000,17165000,6135000,6531000,7425000,8386000,6776000,7192000,7678000,7377000,7247000,16008000,8448000,7353000,9343000,8799000,11417000,15973000,11579000,15434000,14294000,11774000,11810000,25423000,19328000,91383000,25896000,49542000,82277000,18106000,17164000,1240000,null,17173000],"netIncome":[12474000,17280000,81715000,45840000,92135000,61152000,78987000,15615000,45803000,-5982000,61714000,31498000,52036000,94018000,-45439000,5162000,44881000,30349000,156473000,132524000,750349000,76560000,334410000,21026000,57993000,-230843000,51169000,37780000,60766000,33126000,36918000,21086000,41996000,24784000,214178000,42891000,46566000,125064000,56685000,81748000,57081000,43145000,145881000,-33245000,18854000,77615000,237141000,112450000,115358000,39586000,84681000,95624000,-67485000,32780000,6160000,52272000,122788000,-23031000,53259000,124380000,-21040000,72503000,548791000,23894000,36749000,122925000,108723000,30751000,281103000],"totalDebt":[null,null,399295000,null,399480000,399547000,396650000,399784000,402328000,450071000,561900000,453128000,452569000,453471000,453384000,453726000,446904000,448067000,447608000,403160000,398202000,398298000,399545000,399645000,947219000,399822000,399800000,399914000,400028000,490910000,485719000,487186000,489717000,486242000,486561000,91079000,478774000,473060000,470777000,500238000,497094000,420535000,512829000,508892000,511530000,515386000,512555000,510329000,510327000,555889000,667501000,627926000,606152000,710336000,726360000,691119000,706725000,761686000,811833000,815552000,834772000,765191000,748192000,864635000,816375000,731896000,880756000,null,900373000],"dilutedEps":[1.3,1.81,8.72136635354398,4.91,10,6.84,9.42,1.87,5.74,-0.82,8.03,4.07,6.84,12.64,-6.57,0.64,6.02,4.05,21.14,17.79,100.48,13.12,57.41,3.48,9.87,-40.25,8.72,6.59,10.76,5.87,6.57,3.75,7.46,4.42,38.52,7.78,8.63,23.28,10.61,15.26,10.65,8.05,27.25,-6.32,3.6,15.22,47.34,22.44,22.99,7.9,17.113993902439024,19.45,-13.95,6.76,1.28,10.88,25.89,-5.02,11.72,27.72,-4.79,16.42,125.28447023672719,5.45,8.35,27.91,24.697811501597442,null,64.86],"cash":[349288000,500635000,442559000,533870000,659027000,577875000,437740000,329170000,299362000,311159000,381099000,294991000,264119000,305654000,512431000,300652000,386567000,441659000,569719000,642833000,325023000,443259000,772751000,619367000,1219334000,977991000,754207000,530587000,600340000,593183000,648885000,632787000,432147000,395009000,390014000,315789000,288593000,265159000,253256000,170882000,171969000,142264000,200165000,178646000,260247000,295672000,413991000,350135000,114802000,133882000,145886000,132224000,126368000,149773000,169319000,123469000,111738000,159981000,169897000,130860000,140717000,244361000,260852000,156700000,176223000,190822000,266988000,null,156766000],"currentAssets":[null,null,1388064000,null,1544228000,1459725000,1361898000,1217605000,1205248000,1181906000,1245625000,1173559000,1164758000,1278119000,1453762000,1275981000,1365868000,1510680000,1702387000,1830817000,1135586000,1264117000,1690703000,1486086000,2113034000,1956131000,1860722000,1605489000,1627413000,1715577000,1871346000,1759891000,1597425000,1617859000,1735804000,1521436000,1495157000,1535867000,1532342000,1477535000,1485270000,1534258000,1663485000,1449025000,1408397000,1519021000,1774192000,1837440000,1640613000,1701584000,1847174000,1767009000,1601427000,1639373000,1679256000,1642590000,1665930000,1798096000,1849296000,1950866000,1939266000,2084634000,2098624000,2026710000,2009706000,2242575000,2431095000,null,2271049000],"totalAssets":[null,null,5186206000,null,5230055000,5122207000,5158367000,5005131000,5092494000,4986152000,5016986000,4939823000,4877602000,4966450000,5105069000,4876506000,4924020000,5095881000,5811046000,5920562000,5289706000,5488436000,5752319000,5525390000,6181940000,4524329000,4352825000,4312525000,4328639000,4438645000,4432670000,4416105000,4508439000,4619915000,4937823000,4760958000,4730933000,4873743000,4764041000,5197234000,5212950000,5487746000,5931236000,5645825000,5672317000,5811513000,6444119000,6518420000,6576542000,6679472000,7425525000,7360136000,7161305000,7277131000,6553377000,6542199000,6603958000,6689189000,7187730000,7255128000,7234053000,7420816000,7677205000,7615900000,7619032000,7851969000,8395713000,null,8141109000],"costOfRevenue":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,615501000,631828000,694757000,715632000,727214000,767854000,781587000,826279000,null,null,null,null,null,null,null,null,null,null],"grossProfit":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,299220000,301474000,317681000,348400000,304332000,337145000,329932000,340534000,null,null,null,null,null,null,null,null,null,null],"operatingIncome":[19453000,74627000,187349000,106567000,167594000,137474000,151027000,59769000,86587000,70239000,109263000,37661000,71208000,93236000,-22925000,46734000,96122000,78889000,97424000,37707000,54780000,41209000,99024000,8862000,56225000,-213723000,67811000,36195000,58556000,52328000,75790000,10253000,49741000,26950000,49459000,44214000,65626000,60739000,75582000,40003000,57963000,16268000,30312000,8085000,5877000,40244000,46201000,33844000,37591000,-16607000,22547000,39971000,39328000,59532000,-54933000,27656000,58055000,-57112000,40794000,35442000,25911000,81648000,72503000,47473000,72751000,67136000,47587000,null,83634000],"equity":[null,null,2940021000,null,2961009000,2790922000,2814364000,2697986000,2708841000,2604146000,2601896000,2626824000,2584871000,2642791000,2586218000,2615544000,2685111000,2732013000,3300288000,3412464000,2832199000,2899994000,3140775000,3121365000,3178860000,2562423000,2490698000,2440133000,2472480000,2508799000,2452941000,2480578000,2536372000,2560677000,2915145000,2884388000,2876864000,2974831000,2916782000,2999536000,3038854000,3058911000,3326796000,3212840000,3213416000,3246658000,3766393000,3864839000,3975912000,3973738000,4411669000,4472941000,4322243000,4276961000,3752661000,3769730000,3832525000,3714141000,4001868000,4070482000,3995520000,4032430000,4286815000,4325765000,4384554000,4488660000,4827327000,4766804000,4796100000],"temporaryEquity":[null,null,null,null,null,null,6733000,null,6707000,6722000,6740000,6810000,6821000,6750000,23751000,12664000,16677000,16647000,16561000,16244000,15456000,33923000,32414000,33204000,33639000,23415000,25957000,26392000,0,50000,50000,50000,3718000,3779000,4607000,4680000,4750000,4706000,4346000,3866000,3876000,3903000,5655000,5781000,11831000,11897000,11928000,7786000,7720000,7412000,14311000,14331000,16500000,17625000,21827000,21882000,26999000,27882000,24185000,24225000,38006000,38672000,43821000,43586000,49869000,52018000,39824000,29920000,25386000],"operatingCashFlow":[null,221208000,147749000,178736000,138582000,226149000,150249000,49359000,130655000,83550000,129727000,84016000,85691000,125803000,188397000,74018000,123493000,150115000,-37398000,99621000,108357000,138892000,-33371000,-45871000,123161000,38817000,-45456000,60882000,85719000,4854000,109801000,91901000,39667000,89289000,47198000,18951000,51587000,121320000,95161000,-37922000,21247000,88959000,92880000,12403000,108948000,119539000,-30227000,23999000,48846000,124426000,5155000,44892000,54516000,104257000,31939000,22811000,39428000,140287000,57349000,1067000,52041000,237568000,116312000,46014000,94796000,178086000,28289000,null,null],"operatingExpenses":[502392000,478016000,414963000,485424000,488016000,478397000,464287000,445552000,413129000,397035000,404337000,352119000,339554000,319459000,343873000,337611000,322044000,329899000,335545000,279375000,279862000,316989000,275029000,307174000,281089000,290075000,244842000,232556000,235720000,238700000,215792000,232125000,219504000,238974000,238374000,235429000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63314000,null,null,null,23023000,null,null,null,21488000,null,null,null,25026000,null,null,null,26583000,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],"freeCashFlow":[null,170230000,73027000,143708000,88775000,151817000,65704000,10084000,77088000,30770000,58968000,39141000,32736000,71242000,116100000,37556000,72303000,94469000,-100557000,40493000,55331000,78612000,-98229000,-93466000,70516000,19039000,-62297000,50192000,74207000,-14317000,84562000,76237000,25384000,75373000,30703000,1445000,28587000,102976000,55819000,-66174000,-3204000,65950000,75088000,-12832000,93974000,103627000,-43697000,10886000,34457000,10993000,-16447000,30685000,36569000,79314000,6352000,257000,21073000,120040000,25058000,-20191000,33739000,219448000,91080000,30532000,77993000,161753000,5026000,null,null],"capexOutflow":[null,-50978000,-74722000,-35028000,-49807000,-74332000,-84545000,-39275000,-53567000,-52780000,-70759000,-44875000,-52955000,-54561000,-72297000,-36462000,-51190000,-55646000,-63159000,-59128000,-53026000,-60280000,-64858000,-47595000,-52645000,-19778000,-16841000,-10690000,-11512000,-19171000,-25239000,-15664000,-14283000,-13916000,-16495000,-17506000,-23000000,-18344000,-39342000,-28252000,-24451000,-23009000,-17792000,-25235000,-14974000,-15912000,-13470000,-13113000,-14389000,-113433000,-21602000,-14207000,-17947000,-24943000,-25587000,-22554000,-18355000,-20247000,-32291000,-21258000,-18302000,-18120000,-25232000,-15482000,-16803000,-16333000,-23263000,null,null],"operatingMargin":[1.7959173876155279,6.730465713198304,16.641898367957133,9.474921469832234,14.040840536922197,11.615541576717208,12.775501814050708,5.808900780526396,8.251842886482006,6.937198888294101,10.501806480261354,4.550562340807045,8.333977037323127,10.623526583314058,-2.5589050453682423,5.7172847118236,11.084792516190934,9.214917398764866,11.233773272050938,5.96045019126806,8.132640123993811,5.860168798572251,13.609208039855694,1.3688071977449126,8.257574644949992,-33.31966599733097,11.001724621856782,6.0150563366237915,9.310371693010225,8.417760818997552,12.038203307289475,1.7595161973994238,7.357189237479791,4.100574384723648,7.318401283187609,6.704820482958164,9.755945275369902,9.00149088721127,10.968426338038594,5.7791184327050455,7.858302987247866,2.201889499472131,3.9702519260541886,1.1041205478404439,0.9001778299235224,5.61297215271792,5.87043891381442,4.7503351088840695,4.69211834957661,-2.051675487623481,2.6128392652483226,4.36974771542361,4.213855750871636,5.8800637668677,-5.1627206700550365,2.6810244041467852,5.25385090846236,-5.138193769067375,3.4961900493052442,3.0747955601902377,2.1860657397408207,6.763632387368059,5.8197945095520955,4.0717376481132845,5.983934487716446,5.2496795972034445,3.803865175293381,null,6.4210068897955175],"netMargin":[1.1516102140089495,1.5584499916125087,7.258606798742546,4.075655692448034,7.718968715284119,5.166894092696879,6.6815772132560625,1.5176092236430203,4.365079743258633,-0.5908159818587295,5.93163728913584,3.805889716437171,6.090141965989022,10.712629481209202,-5.07193397411069,0.6315021971676601,5.175678543092791,3.545025645338576,18.042599412851317,20.94843666023837,111.39683067540402,10.887294601147604,45.9591135543721,3.2476348611808312,8.517234795635124,-35.98869404706968,8.301709857925555,6.278459135174661,9.661760473691157,5.3288248144418455,5.863918586865191,3.618566130728982,6.2116266101847835,3.7710068850089393,31.69171536081513,6.504194493476244,6.922490288801312,18.53442526742604,8.226102074193825,11.809898598524413,7.738726304972059,5.839717387184971,19.10742680208205,-4.5400726794008115,2.8878599294500753,10.825236895765864,30.131853303193985,15.783452990013405,14.399015417798369,4.8905657766642445,9.81318320931801,10.453897964515956,-7.230778461848362,3.23772912514149,0.5789299569937747,5.067345518280328,11.11204625524548,-2.07202935802267,4.564484626071187,10.790674109149084,-1.775107991360691,6.0060704362794715,44.051292342270024,2.0493775275213033,3.022688464613431,9.612083896661009,8.690769190186865,null,21.581704805966346],"currentRatio":[null,null,1.4026756724802265,null,1.5040444445743082,1.3174270675768855,1.3507181062346953,1.2226103668418504,1.1538674369021826,1.1842531898222277,1.2511852673280057,1.2865545094565498,1.3321111200064046,1.412236252419804,1.2907574097520522,1.4665605424975576,1.5817518146739609,1.5198568959376717,1.8224714674625766,1.865485176520456,1.2400394860695854,1.2459891045183624,1.6089797029288384,1.7520880001886392,2.338089104879258,2.557886615800038,2.5659857491356948,2.181868959218952,2.1863750985768657,2.27512906849217,2.285024561609161,2.259187181399576,2.1151671557047975,1.989543533358502,1.97562063800631,1.3200229397796082,2.0031927136994616,1.9098072618751554,1.8867442702318011,1.7806861294163585,1.8233926370426388,1.5513837249396083,1.5966324045875162,1.545826181299133,1.7215378484887007,1.6592998703382675,1.8682667014866592,1.9805677058294726,1.8176483101078882,1.6672241769374951,1.583738161664972,1.6943355591950078,1.5693725653526718,1.4367156388468225,1.4663826911137134,1.4558251084829406,1.503021958936725,1.5610531945187212,1.5038851602735348,1.5710643383359586,1.605300822241666,1.5652015259827774,1.749146315341153,1.621785772014871,1.2723942492028961,1.3244353546562755,1.7507853380518432,null,1.8595417159654302],"netDebt":[null,null,-43264000,null,-259547000,-178328000,-41090000,70614000,102966000,138912000,180801000,158137000,188450000,147817000,-59047000,153074000,60337000,6408000,-122111000,-239673000,73179000,-44961000,-373206000,-219722000,-272115000,-578169000,-354407000,-130673000,-200312000,-102273000,-163166000,-145601000,57570000,91233000,96547000,-224710000,190181000,207901000,217521000,329356000,325125000,278271000,312664000,330246000,251283000,219714000,98564000,160194000,395525000,422007000,521615000,495702000,479784000,560563000,557041000,567650000,594987000,601705000,641936000,684692000,694055000,520830000,487340000,707935000,640152000,541074000,613768000,null,743607000],"ebit":[null,null,null,95463000,166413000,152700000,154044000,40456000,88131000,40089000,112078000,51206000,74662000,102146000,-36811000,46579000,87654000,93533000,83131000,175631000,415038000,35628000,486939000,7912000,67873000,-253605000,89584000,68563000,92970000,49540000,74975000,31915000,74934000,46863000,62963000,64636000,79900000,141205000,75669000,116727000,82281000,64941000,192309000,-71613000,68139000,115301000,333751000,162483000,166279000,43126000,111682000,143583000,-72042000,58019000,46577000,86471000,177745000,76000,98013000,188167000,76656000,138902000,807134000,115898000,78729000,200202000,173625000,null,334649000],"grossMargin":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.711613705162556,32.30187013421165,31.377822641979066,32.743376139063486,29.50251370273357,30.51088734016954,29.682983376802376,29.184967942592344,null,null,null,null,null,null,null,null,null,null],"fcfMargin":[null,15.352716555104015,6.486866287606582,12.77714503163879,7.437471619898493,12.827419552442471,5.5579569957053225,0.9800558060336994,7.346577020027542,3.0390183486782196,5.667705669147393,4.729390100675196,3.8313261472560654,8.11747909443198,12.959165791374176,4.594478209381759,8.337984574791962,11.034796128026949,-11.595033450870691,6.400840947172077,8.214441597311092,11.179101400018487,-13.499948462463493,-14.436575665134956,10.356445240787792,2.9682023971364075,-10.107127733963694,8.341144015687838,11.79887205791396,-2.303108883305075,13.431515345969292,13.083023148458,3.754546382344284,11.468370801475903,4.543093766507797,0.21912664762008746,4.24973650057903,15.260994181686687,8.100428538051073,-9.559967581576974,-0.4343806009202795,8.926396145204516,9.834991970953977,-1.7523902127258602,14.39396144108101,14.453221977678659,-5.552273094022828,1.5279561516165934,4.300931658411887,1.3581061381010975,-1.9059461301077374,3.354574782911948,3.91823868372724,7.83396119070995,0.5969745270818924,0.024914061030724757,1.9070605493760626,10.7996354538249,2.1475592061452864,-1.7516843619378448,2.8465004049676024,18.178835980589184,7.310964841868679,2.618715772590626,6.415100857726613,12.648227834342956,0.40175313365046195,null,null],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71226000,null,null,null,91586000,null,null,null,53403000,null,null,null,89662000,null,null,null,143310000,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],"debtToCapital":[null,null,11.957388878440973,null,11.887555650383025,12.523143149173366,12.352795721227002,12.905541728404627,12.93173080600893,14.736051826049032,17.760310715355857,14.712177332633756,14.89968526127265,14.645756722137856,14.91590017377275,14.782863677682315,14.268897179611209,14.0898027722573,11.942914104340142,10.566030615175919,12.326704950871424,12.075886549765757,11.2855617571293,11.3502943757615,22.956879885237292,13.497263055554148,13.831526608909606,14.081245838537178,13.926088282434723,16.365254096314008,16.528587859772824,16.41592795114436,16.183165795850684,15.9584813380336,14.303440685350232,3.0609984920014233,14.267748785774867,13.720271319481967,13.897233966995111,14.293437233375641,14.058294974926103,12.086263157985496,13.356226193964254,13.673526196942715,13.732548069153216,13.699627117598837,11.978528367252887,11.664214951288727,11.375385930174474,12.272290853087902,13.141930669774787,12.310181778901509,12.299176506753213,14.242905525778793,16.216936692192334,15.492992477440954,15.569201960676324,17.017771240934916,16.86504832767968,16.691492527477294,17.282019389304,15.949384080151392,14.859800592134231,16.658350030826142,15.696714952271027,14.019502903522154,15.429978856299043,null,15.80579772782211],"returnOnAssets":[null,null,null,null,4.530927495026343,5.482831912103514,5.377002994710367,4.952697541782623,3.9051788468139024,2.6596404025618794,2.3026228180978094,2.6753869349219714,2.793674203337661,4.808109477300508,2.610398777718556,2.1551233663826874,2.012360811302456,0.6947296804289185,4.339730755859571,6.746776069206936,20.946224717600607,21.086027563233415,22.37831288729535,20.659618352409655,8.542610188633784,3.6470645221374913,-1.9921536991457025,-1.7056662920954289,-1.543739883406994,4.0799181164644684,3.837916930121752,3.4804087239349126,3.0128963442441044,2.755051575526353,6.446704565063972,7.0577918011459655,7.109119537561644,9.031271191778764,5.590801932494622,6.227295075250608,6.447742798261001,4.606654506895678,6.130837004034585,3.926235207241794,3.2086489013085298,3.701216159395939,4.854244585306846,7.333952908709089,8.859012908875838,8.078386132078455,5.076914735518807,4.83117984320559,2.2187756203719546,2.0864676024674487,0.9597177231802612,0.3413383435228686,3.1092758634542617,2.265292503680282,2.9879397635139586,4.021010736354948,1.9304508429715803,3.247369508373668,9.749575090641164,8.39414733130756,9.1824291047954,9.590379226840422,3.63706204436556,null,6.897171795607666],"returnOnEquity":[null,null,null,null,8.003015188403682,10.062696126942997,9.666158937922994,9.187927587467096,7.109782445743715,4.98318093488349,4.325863234039725,4.996722887765009,5.26156315266112,9.120216232823074,5.092910448768087,4.035466415177264,3.742783182181647,1.3006241715976992,8.047728142976496,12.084489602535363,38.775961473979166,39.627294497325735,40.17482828533117,36.191488941629785,16.302917672243776,6.685172516122442,-3.5747308031131464,-3.0172086729151033,-2.8711066755849055,7.210924704144286,6.820481835344369,6.1737419653379355,5.315629210046533,4.922954561773248,11.253321947524686,12.072732613776118,12.13392506811083,15.489057192221564,9.300733702599501,10.53932715650304,10.83817720858229,7.9108122289617295,10.50215117037058,6.852836982178799,5.58629105908734,6.632391145033859,8.469110297216103,12.60469710479947,15.093594283081814,13.975272270385169,8.61023063899491,8.041684956906995,3.67325025864183,3.5293979334357,1.6432211828772234,0.57571144110932,5.248463230345732,3.9591285407194152,5.294660707310528,7.0762372241975084,3.4125506432321226,5.914926746298459,17.484900797871024,14.867309168012804,16.275202343081936,17.189326717591292,6.414010227183206,6.58005454784011,11.840158664077745],"revenueGrowth":[null,null,null,null,10.195821743220645,6.74074715411519,5.009384712822462,-8.518155961402185,-12.090384025710065,-14.451368147118593,-11.989906620164259,-19.5650589306662,-18.57181658335756,-13.319631248654318,-13.891492001795424,-1.2319782700105808,1.488945846938905,-2.4538619041813425,-3.1978220564778503,-22.607338246376386,-22.322499400335815,-17.859574980054926,-16.098966609089505,2.340267459138179,1.0849458566291936,-8.784493853143815,-15.290568630819445,-7.056415801058035,-7.630747991599229,-3.085907781339259,2.143528125288996,-3.1613321368032743,7.497459983813859,5.724714383612328,7.344272918887063,13.165739115213725,-0.5043729579181422,2.6689489900718844,1.9635493040275787,4.968336578530752,9.651734785045418,9.492772309215347,10.795588945953117,5.787064124623131,-11.487360392189828,-2.9557943748138915,3.082341599888938,-2.7042418167392057,22.712143746620693,12.894884390403117,9.646625015406386,28.390003579173428,16.494997204026205,25.079438028454383,23.304412519656847,12.771653870415122,18.396724747187942,9.786377042347283,9.659577907431348,11.741211734619682,7.265255443670093,8.604711210514626,6.769465201364744,1.149773307352886,2.5725566954643675,5.939302264319113,0.4187670573125635,null,7.134067900889307]}},"filings":[{"accn":"0000104889-19-000013","filed":"2019-02-25","form":"10-K"},{"accn":"0000104889-15-000017","filed":"2015-02-27","form":"10-K"},{"accn":"0000104889-14-000022","filed":"2014-05-07","form":"10-Q"},{"accn":"0000104889-20-000007","filed":"2020-02-26","form":"10-K"},{"accn":"0000104889-21-000018","filed":"2021-02-24","form":"10-K"},{"accn":"0000104889-22-000011","filed":"2022-02-25","form":"10-K"},{"accn":"0000104889-18-000020","filed":"2018-05-02","form":"10-Q"},{"accn":"0000104889-21-000030","filed":"2021-05-05","form":"10-Q"},{"accn":"0000104889-21-000041","filed":"2021-08-04","form":"10-Q"},{"accn":"0000104889-21-000046","filed":"2021-11-03","form":"10-Q"},{"accn":"0000104889-23-000021","filed":"2023-02-24","form":"10-K"},{"accn":"0000104889-22-000016","filed":"2022-05-04","form":"10-Q"},{"accn":"0000104889-22-000033","filed":"2022-08-03","form":"10-Q"},{"accn":"0000104889-22-000047","filed":"2022-11-02","form":"10-Q"},{"accn":"0001628280-26-011405","filed":"2026-02-25","form":"10-K"},{"accn":"0000104889-25-000032","filed":"2025-04-30","form":"10-Q"},{"accn":"0001193125-10-186099","filed":"2010-08-11","form":"10-Q"},{"accn":"0001193125-10-255855","filed":"2010-11-10","form":"10-Q"},{"accn":"0000104889-14-000054","filed":"2014-11-05","form":"10-Q"},{"accn":"0000104889-14-000013","filed":"2014-02-28","form":"10-K"},{"accn":"0000104889-16-000088","filed":"2016-02-26","form":"10-K"},{"accn":"0000104889-15-000032","filed":"2015-05-11","form":"10-Q"},{"accn":"0000104889-15-000058","filed":"2015-08-05","form":"10-Q"},{"accn":"0000104889-15-000069","filed":"2015-11-05","form":"10-Q"},{"accn":"0000104889-17-000010","filed":"2017-02-24","form":"10-K"},{"accn":"0000104889-16-000094","filed":"2016-05-04","form":"10-Q"},{"accn":"0000104889-16-000106","filed":"2016-08-03","form":"10-Q"},{"accn":"0000104889-16-000112","filed":"2016-11-02","form":"10-Q"},{"accn":"0000104889-18-000026","filed":"2018-05-21","form":"8-K"},{"accn":"0000104889-17-000022","filed":"2017-05-03","form":"10-Q"},{"accn":"0000104889-17-000033","filed":"2017-08-02","form":"10-Q"},{"accn":"0000104889-17-000040","filed":"2017-11-01","form":"10-Q"},{"accn":"0000104889-20-000064","filed":"2020-11-04","form":"10-Q"},{"accn":"0000104889-23-000064","filed":"2023-11-01","form":"10-Q"},{"accn":"0001628280-25-046925","filed":"2025-10-29","form":"10-Q"},{"accn":"0000104889-12-000006","filed":"2012-02-29","form":"10-K"},{"accn":"0000104889-13-000009","filed":"2013-02-28","form":"10-K"},{"accn":"0000104889-19-000019","filed":"2019-05-01","form":"10-Q"},{"accn":"0000104889-19-000031","filed":"2019-07-31","form":"10-Q"},{"accn":"0000104889-18-000046","filed":"2018-10-31","form":"10-Q"},{"accn":"0000104889-18-000036","filed":"2018-08-01","form":"10-Q"},{"accn":"0000104889-19-000037","filed":"2019-10-30","form":"10-Q"},{"accn":"0000104889-20-000031","filed":"2020-05-05","form":"10-Q"},{"accn":"0000104889-20-000045","filed":"2020-08-05","form":"10-Q"},{"accn":"0000104889-24-000010","filed":"2024-02-23","form":"10-K"},{"accn":"0000104889-23-000034","filed":"2023-05-03","form":"10-Q"},{"accn":"0000104889-23-000052","filed":"2023-08-02","form":"10-Q"},{"accn":"0000104889-25-000022","filed":"2025-02-26","form":"10-K"},{"accn":"0000104889-24-000016","filed":"2024-05-01","form":"10-Q"},{"accn":"0000104889-24-000041","filed":"2024-07-31","form":"10-Q"},{"accn":"0000104889-24-000065","filed":"2024-10-30","form":"10-Q"},{"accn":"0000104889-25-000062","filed":"2025-07-30","form":"10-Q"},{"accn":"0001628280-26-050826","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-11-053497","filed":"2011-03-02","form":"10-K"},{"accn":"0001193125-11-135490","filed":"2011-05-11","form":"10-Q"},{"accn":"0001193125-11-219776","filed":"2011-08-11","form":"10-Q"},{"accn":"0001193125-11-304715","filed":"2011-11-09","form":"10-Q"},{"accn":"0000104889-12-000012","filed":"2012-05-09","form":"10-Q"},{"accn":"0000104889-12-000019","filed":"2012-08-07","form":"10-Q"},{"accn":"0000104889-12-000036","filed":"2012-11-07","form":"10-Q"},{"accn":"0000104889-13-000018","filed":"2013-05-07","form":"10-Q"},{"accn":"0000104889-13-000032","filed":"2013-08-07","form":"10-Q"},{"accn":"0000104889-13-000045","filed":"2013-11-06","form":"10-Q"},{"accn":"0000104889-14-000043","filed":"2014-08-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2259021000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":2259021000},"#1":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":572464000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":572464000},"#2":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":626346000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":626346000},"#3":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":630275000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":630275000},"#4":{"kind":"filed","concept":"CostsAndExpenses","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":626358000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":626358000},"#5":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":224688000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":224688000},"#6":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":36462000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":36462000},"#7":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2455443000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":2455443000},"#8":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":615222000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":615222000},"#9":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":607051000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":607051000},"#10":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":614027000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":614027000},"#11":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":66612000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":66612000},"#12":{"kind":"filed","concept":"CostsAndExpenses","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":613505000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":613505000},"#13":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2449805000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":2449805000},"#14":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":652196000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":652196000},"#15":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":679639000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":679639000},"#16":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":722552000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":722552000},"#17":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":733166000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":733166000},"#18":{"kind":"filed","concept":"CostsAndExpenses","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2787553000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":2787553000},"#19":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":15664000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":15664000},"#20":{"kind":"filed","concept":"CostsAndExpenses","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":724172000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":724172000},"#21":{"kind":"filed","concept":"CostsAndExpenses","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":646994000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":646994000},"#22":{"kind":"filed","concept":"CostsAndExpenses","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":676738000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":676738000},"#23":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":69591000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":69591000},"#24":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":13113000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":13113000},"#25":{"kind":"filed","concept":"CostsAndExpenses","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":740810000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":740810000},"#26":{"kind":"filed","concept":"CostsAndExpenses","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2788714000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":2788714000},"#27":{"kind":"filed","concept":"CostsAndExpenses","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":678611000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":678611000},"#28":{"kind":"filed","concept":"CostsAndExpenses","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":763561000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":763561000},"#29":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":826043000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":826043000},"#30":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":82912000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":82912000},"#31":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":15482000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":15482000},"dilutedShares@2009Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2009-03-30","end":"2009-06-28","value":9400000},"dilutedShares@2009Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2009-06-29","end":"2009-09-27","value":9401000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":7246000},"dilutedShares@2013Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2013-10-01","end":"2013-12-31","value":7347000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":7250000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":7301000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":7308000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":5696000},"#32":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":6497000},"#33":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":6762000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32","weight":4},{"ref":"#33","weight":-3}],"rule":"unaverage-quarter","value":5702000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":6497000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":5704000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":5750000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":5738000},"#34":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":5727000},"#35":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":5721000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34","weight":4},{"ref":"#35","weight":-3}],"rule":"unaverage-quarter","value":5745000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":5727000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":5652000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":5574000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":5574000},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":5329000},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":4820000},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":4378000},"#36":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":1031134000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":1031134000},"#37":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":3983553000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":3983553000},"#38":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":969152000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":969152000},"#39":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":962718000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":962718000},"#40":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":942259000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#40"}],"rule":"component-sum","value":942259000},"#41":{"kind":"filed","concept":"CostsAndExpenses","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":931158000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":931158000},"#42":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":3191879000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":3191879000},"#43":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":789951000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":789951000},"#44":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":783222000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":783222000},"#45":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":784401000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":784401000},"#46":{"kind":"filed","concept":"CostsAndExpenses","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":918816000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"}],"rule":"component-sum","value":918816000},"#47":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3223973000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":3223973000},"#48":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":770682000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":770682000},"#49":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":771030000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":771030000},"#50":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":777212000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":777212000},"#51":{"kind":"filed","concept":"CostsAndExpenses","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":769818000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":769818000},"#52":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2451168000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#52"}],"rule":"component-sum","value":2451168000},"#53":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":594913000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":594913000},"#54":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":618802000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":618802000},"#55":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":661996000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":661996000},"#56":{"kind":"filed","concept":"CostsAndExpenses","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":628601000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":628601000},"#57":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2504312000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":2504312000},"#58":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":638563000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#58"}],"rule":"component-sum","value":638563000},"#59":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":624665000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":624665000},"#60":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":855155000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":855155000},"#61":{"kind":"filed","concept":"CostsAndExpenses","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":548556000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":548556000},"#62":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2744254000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":2744254000},"#63":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":565545000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":565545000},"#64":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":570377000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#64"}],"rule":"component-sum","value":570377000},"#65":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":569310000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":569310000},"#66":{"kind":"filed","concept":"CostsAndExpenses","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":553789000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":553789000},"#67":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":2591846000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":2591846000},"#68":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":659436000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":659436000},"#69":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":38,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":672677000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":672677000},"#70":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":674766000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#70"}],"rule":"component-sum","value":674766000},"#71":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":787011000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":787011000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2015-06-30","value":903744000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2015-09-30","value":764745000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":725149000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":725149000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2016-03-31","value":735832000},"pretaxIncome@2017Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":54860000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":182789000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":56565000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":62735000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2016-06-30","value":744343000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":135070000},"pretaxIncome@2018Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":69138000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2016-09-30","value":754057000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2016-12-31","value":818961000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2016-12-31","value":818961000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2017-03-31","value":778993000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":323508000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":109302000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2017-06-30","value":755224000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2017-09-30","value":813181000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":878612000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":878612000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2018-03-31","value":1152583000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2018-06-30","value":746387000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2018-09-30","value":804200000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":812162000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":812162000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2019-03-31","value":829756000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2019-06-30","value":814564000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2019-09-30","value":988961000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":73895000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1041871000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1041871000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2020-03-31","value":937379000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2020-06-30","value":818104000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-09-30","value":915459000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":949646000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":949646000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":927734000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":902602000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":1020609000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1166338000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1166338000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":1042892000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":1020425000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":1141056000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":1145169000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":1145169000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":1128288000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":1108387000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2023-09-30","value":1151848000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":1229679000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":1229679000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2024-03-31","value":1241748000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2024-06-30","value":1208039000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":58165000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2024-09-30","value":1331863000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":1199799000},"pretaxIncome@2019Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":185117000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":426479000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":1199799000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":1249678000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-79291000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":60762000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":108054000},"pretaxIncome@2020Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":317743000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2025-06-30","value":1579468000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2025-09-30","value":1693231000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":1388574000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":1388574000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2026-06-30","value":1221295000},"totalLiabilities@2009Q4":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2010-01-03","value":2227752000},"totalLiabilities@FY2009":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2010-01-03","value":2227752000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":407268000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":154035000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":158926000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":33783000},"totalLiabilities@2010Q2":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2010-07-04","value":2250677000},"totalLiabilities@2010Q3":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2010-10-03","value":2312992000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":168839000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-14727000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":113006000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2011-01-02","value":2325744000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2011-01-02","value":2325744000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":19328000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":91383000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":25896000},"#72":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":186149000},"#73":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":136607000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":49542000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":186149000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":82277000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":18106000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":17164000},"totalLiabilities@2011Q1":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2011-04-03","value":2288872000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":8738000},"interestExpense@2012Q4":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":9064000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":35944000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8960000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":9048000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9221000},"interestExpense@2013Q4":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":8838000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":35931000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":8788000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":8525000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2011-07-03","value":2365651000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":9298000},"interestExpense@2014Q4":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":8922000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":35533000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8501000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":8348000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":7830000},"interestExpense@2015Q4":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":7975000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":32654000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7948000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":7971000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":8614000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2011-10-02","value":2363989000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":2397055000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2011-12-31","value":2397055000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2012-03-31","value":2295093000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2012-06-30","value":2274814000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2012-09-30","value":2305813000},"interestExpense@2016Q4":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":10857000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2012-12-31","value":2495100000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2012-12-31","value":2495100000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2013-03-31","value":2237202000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":61,"unit":"USD","end":"2013-06-30","value":2222232000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":62,"unit":"USD","end":"2013-09-30","value":2347221000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":2494197000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2013-12-31","value":2494197000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2014-03-31","value":2491854000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":63,"unit":"USD","end":"2014-06-30","value":2442051000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":35390000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":8129000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2014-09-30","value":2554519000},"#74":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2889121000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":2889121000},"#75":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":712455000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":712455000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":9035000},"#76":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":801152000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#76"}],"rule":"component-sum","value":801152000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":8619000},"#77":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":809436000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":809436000},"interestExpense@2017Q4":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":8103000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33886000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":8071000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":17165000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":6135000},"interestExpense@2018Q4":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":6531000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":37902000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":7425000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":8386000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":6776000},"interestExpense@2019Q4":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":7192000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":29779000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":7678000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":7377000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":7247000},"#78":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":1166813000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":1166813000},"interestExpense@2020Q4":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":16008000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":2579130000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":38310000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2014-12-31","value":2579130000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":8448000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7353000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":9343000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2015-03-31","value":2370821000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2015-06-30","value":2969441000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2015-09-30","value":1938491000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-31","value":1836170000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2015-12-31","value":1836170000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2016-03-31","value":1846000000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2016-06-30","value":1856159000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2016-09-30","value":1929796000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2016-12-31","value":1979679000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2016-12-31","value":1979679000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2017-03-31","value":1935477000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":45803000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2017-06-30","value":1968349000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":-5982000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":61714000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":117150000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":31498000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2017-09-30","value":2055459000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2018071000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":2018071000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2018-03-31","value":1871365000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2018-06-30","value":1848793000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2018-09-30","value":1893680000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":1842913000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2018-12-31","value":1842913000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2019-03-31","value":2193832000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2019-06-30","value":2170220000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2019-09-30","value":2424932000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":2598785000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2019-12-31","value":2598785000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2020-03-31","value":2427204000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2020-06-30","value":2447070000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-09-30","value":2552958000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-12-31","value":2665798000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2020-12-31","value":2665798000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2021-03-31","value":2645795000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2021-06-30","value":2592910000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2021-09-30","value":2698322000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":2999545000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2021-12-31","value":2999545000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2022-03-31","value":2872864000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2022-06-30","value":2822562000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2022-09-30","value":2982545000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2022-12-31","value":2778889000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2022-12-31","value":2778889000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2023-03-31","value":2750587000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2023-06-30","value":2744434000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2023-09-30","value":2947166000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-12-31","value":3161677000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2023-12-31","value":3161677000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2024-03-31","value":3160421000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2024-06-30","value":3200527000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2024-09-30","value":3349714000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-12-31","value":3346569000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2024-12-31","value":3346569000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-03-31","value":3246549000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2025-06-30","value":3184609000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":52036000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2025-09-30","value":3311291000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":94018000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-12-31","value":3528562000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-45439000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2025-12-31","value":3528562000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2026-06-30","value":3319623000},"#79":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2013-12-31","value":447608000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":447608000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":132113000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":5162000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":44881000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":30349000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":156473000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":236865000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":132524000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":750349000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":76560000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":334410000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1293843000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":21026000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":57993000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-230843000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":51169000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-100655000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":37780000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":60766000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":33126000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":112450000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":115358000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":39586000},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":4.07},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":6.84},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":12.64},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":-6.57},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":17.39},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.64},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":6.02},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":4.05},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":21.14},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":32.05},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":17.79},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":100.48},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":13.12},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":57.41},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":195.03},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":3.48},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":9.87},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":-40.25},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":8.72},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":-17.87},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":6.59},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":10.76},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":5.87},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":6.57},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":29.8},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":3.75},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":7.46},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":4.42},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":38.52},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":53.89},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":7.78},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":8.63},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":23.28},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":10.61},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":50.2},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":15.26},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":10.65},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":8.05},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":27.25},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":61.21},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":-6.32},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":3.6},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":15.22},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":47.34},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":58.13},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":22.44},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":22.99},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":7.9},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":27.91},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":512431000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2013-03-31","value":300652000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":63,"unit":"USD","end":"2013-06-30","value":386567000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2013-09-30","value":441659000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":569719000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2013-12-31","value":569719000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2014-03-31","value":642833000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2014-06-30","value":325023000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2014-09-30","value":443259000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2014-12-31","value":772751000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2014-12-31","value":772751000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2015-03-31","value":619367000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2015-06-30","value":1219334000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2015-09-30","value":977991000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-12-31","value":754207000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2015-12-31","value":754207000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2016-03-31","value":530587000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2016-06-30","value":600340000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2016-09-30","value":593183000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2016-12-31","value":648885000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2016-12-31","value":648885000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2017-03-31","value":632787000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2017-06-30","value":432147000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2017-09-30","value":395009000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":390014000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":390014000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2018-03-31","value":315789000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2018-06-30","value":288593000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2018-09-30","value":265159000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":253256000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2018-12-31","value":253256000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2019-03-31","value":170882000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2019-06-30","value":171969000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2019-09-30","value":142264000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":200165000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2019-12-31","value":200165000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2020-03-31","value":178646000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2020-06-30","value":260247000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-09-30","value":295672000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":413991000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-12-31","value":413991000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-03-31","value":350135000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2021-06-30","value":114802000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2021-09-30","value":133882000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":145886000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2021-12-31","value":145886000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-03-31","value":132224000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2022-06-30","value":126368000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2022-09-30","value":149773000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-12-31","value":169319000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2022-12-31","value":169319000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2023-03-31","value":123469000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2023-06-30","value":111738000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2023-09-30","value":159981000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":169897000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2023-12-31","value":169897000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2024-03-31","value":130860000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2024-06-30","value":140717000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2024-09-30","value":244361000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-12-31","value":260852000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2024-12-31","value":260852000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-03-31","value":156700000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2025-06-30","value":176223000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2025-09-30","value":190822000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-12-31","value":266988000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2025-12-31","value":266988000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2026-06-30","value":156766000},"currentAssets@2009Q4":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2010-01-03","value":1388064000},"currentAssets@FY2009":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2010-01-03","value":1388064000},"currentAssets@2010Q2":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2010-07-04","value":1544228000},"currentAssets@2010Q3":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2010-10-03","value":1459725000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-01-02","value":1361898000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2011-01-02","value":1361898000},"currentAssets@2011Q1":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2011-04-03","value":1217605000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2011-07-03","value":1205248000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2011-10-02","value":1181906000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1245625000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":1245625000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2012-03-31","value":1173559000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2012-06-30","value":1164758000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2012-09-30","value":1278119000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2012-12-31","value":1453762000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2012-12-31","value":1453762000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2013-03-31","value":1275981000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":61,"unit":"USD","end":"2013-06-30","value":1365868000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":62,"unit":"USD","end":"2013-09-30","value":1510680000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":1702387000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":1702387000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2014-03-31","value":1830817000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":63,"unit":"USD","end":"2014-06-30","value":1135586000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2014-09-30","value":1264117000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1690703000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1690703000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2015-03-31","value":1486086000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2015-06-30","value":2113034000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2015-09-30","value":1956131000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1860722000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2015-12-31","value":1860722000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2016-03-31","value":1605489000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2016-06-30","value":1627413000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2016-09-30","value":1715577000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2016-12-31","value":1871346000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2016-12-31","value":1871346000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2017-03-31","value":1759891000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2017-06-30","value":1597425000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2017-09-30","value":1617859000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1735804000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":1735804000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2018-03-31","value":1521436000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2018-06-30","value":1495157000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2018-09-30","value":1535867000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1532342000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2018-12-31","value":1532342000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2019-03-31","value":1477535000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2019-06-30","value":1485270000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2019-09-30","value":1534258000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1663485000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2019-12-31","value":1663485000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2020-03-31","value":1449025000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2020-06-30","value":1408397000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-09-30","value":1519021000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1774192000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":1774192000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":1837440000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":1640613000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":1701584000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1847174000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":1847174000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":1767009000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":1601427000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":1639373000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":1679256000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":1679256000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":1642590000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":1665930000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2023-09-30","value":1798096000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":1849296000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":1849296000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2024-03-31","value":1950866000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2024-06-30","value":1939266000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2024-09-30","value":2084634000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":2098624000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":2098624000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":2026710000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2025-06-30","value":2009706000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2025-09-30","value":2242575000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":2431095000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":2431095000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2026-06-30","value":2271049000},"totalAssets@2009Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-01-03","value":5186206000},"totalAssets@FY2009":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2010-01-03","value":5186206000},"totalAssets@2010Q2":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2010-07-04","value":5230055000},"totalAssets@2010Q3":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2010-10-03","value":5122207000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2011-01-02","value":5158367000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2011-01-02","value":5158367000},"totalAssets@2011Q1":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2011-04-03","value":5005131000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2011-07-03","value":5092494000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2011-10-02","value":4986152000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":5016986000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2011-12-31","value":5016986000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2012-03-31","value":4939823000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2012-06-30","value":4877602000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2012-09-30","value":4966450000},"#80":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4414877000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":4414877000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2012-12-31","value":5105069000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2012-12-31","value":5105069000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2013-03-31","value":4876506000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":61,"unit":"USD","end":"2013-06-30","value":4924020000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":62,"unit":"USD","end":"2013-09-30","value":5095881000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":5811046000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2013-12-31","value":5811046000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2014-03-31","value":5920562000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":63,"unit":"USD","end":"2014-06-30","value":5289706000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2014-09-30","value":5488436000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":5752319000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2014-12-31","value":5752319000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2015-03-31","value":5525390000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2015-06-30","value":6181940000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2015-09-30","value":4524329000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":4352825000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2015-12-31","value":4352825000},"#81":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1152662000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":1152662000},"#82":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1185280000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#82"}],"rule":"component-sum","value":1185280000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2016-03-31","value":4312525000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2016-06-30","value":4328639000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2016-09-30","value":4438645000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2016-12-31","value":4432670000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2016-12-31","value":4432670000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2017-03-31","value":4416105000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2017-06-30","value":4508439000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2017-09-30","value":4619915000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4937823000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4937823000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2018-03-31","value":4760958000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2018-06-30","value":4730933000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2018-09-30","value":4873743000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":4764041000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2018-12-31","value":4764041000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2019-03-31","value":5197234000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2019-06-30","value":5212950000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2019-09-30","value":5487746000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":5931236000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2019-12-31","value":5931236000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2020-03-31","value":5645825000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2020-06-30","value":5672317000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-09-30","value":5811513000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":6444119000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-12-31","value":6444119000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-03-31","value":6518420000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2021-06-30","value":6576542000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2021-09-30","value":6679472000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":7425525000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2021-12-31","value":7425525000},"#83":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1207162000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":1207162000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":647425000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":680890000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":641432000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":616367000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":2586114000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":601740000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":628933000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":621638000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":629579000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":615501000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":631828000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":694757000},"costOfRevenue@2022Q4":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":715632000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-03-31","value":7360136000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2022-06-30","value":7161305000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":727214000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":767854000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2022-09-30","value":7277131000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":781587000},"costOfRevenue@2023Q4":{"kind":"filed","concept":"CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":826279000},"grossProfit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"costOfRevenue@2022Q1","weight":-1}],"rule":"accounting-identity","value":299220000},"grossProfit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"costOfRevenue@2022Q2","weight":-1}],"rule":"accounting-identity","value":301474000},"grossProfit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"costOfRevenue@2022Q3","weight":-1}],"rule":"accounting-identity","value":317681000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"costOfRevenue@2022Q4","weight":-1}],"rule":"accounting-identity","value":348400000},"grossProfit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"costOfRevenue@2023Q1","weight":-1}],"rule":"accounting-identity","value":304332000},"grossProfit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"costOfRevenue@2023Q2","weight":-1}],"rule":"accounting-identity","value":337145000},"grossProfit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"costOfRevenue@2023Q3","weight":-1}],"rule":"accounting-identity","value":329932000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"costOfRevenue@2023Q4","weight":-1}],"rule":"accounting-identity","value":340534000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":8862000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":56225000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-213723000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":67811000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-158140000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":36195000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":58556000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":52328000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":75790000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":222869000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":10253000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":49741000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":26950000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":49459000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":136403000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":44214000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":65626000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":60739000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":75582000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":246161000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":6553377000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2022-12-31","value":6553377000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2023-03-31","value":6542199000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2023-06-30","value":6603958000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":40003000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":57963000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":16268000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":30312000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2023-09-30","value":6689189000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-12-31","value":7187730000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2023-12-31","value":7187730000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2024-03-31","value":7255128000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2024-06-30","value":7234053000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2024-09-30","value":7420816000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-12-31","value":7677205000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":144546000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":8085000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":5877000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":40244000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":46201000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2024-12-31","value":7677205000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-03-31","value":7615900000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2025-06-30","value":7619032000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":100407000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":33844000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":37591000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":-16607000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":67136000},"#84":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":234947000},"#85":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":187360000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":47587000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":234947000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":83634000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":245207000},"pretaxIncome@2010Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":87884000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":158815000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":145067000},"pretaxIncome@2010Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":146351000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":578319000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":32495000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":80171000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":31422000},"pretaxIncome@2011Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":103440000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":255788000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2025-09-30","value":7851969000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":8395713000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2025-12-31","value":8395713000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":42043000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2026-06-30","value":8141109000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":65683000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":93408000},"pretaxIncome@2012Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-45875000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":124692000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":37619000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":78606000},"currentLiabilities@2009Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2010-01-03","value":989583000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":84312000},"currentLiabilities@FY2009":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2010-01-03","value":989583000},"pretaxIncome@2013Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":74293000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":105231000},"currentLiabilities@2010Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2010-07-04","value":1026717000},"currentLiabilities@2010Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2010-10-03","value":1108012000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-01-02","value":1008277000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":166843000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2011-01-02","value":1008277000},"currentLiabilities@2011Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2011-04-03","value":995906000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":406513000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":26330000},"pretaxIncome@2014Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":478017000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1077703000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-589000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":59525000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":-261435000},"pretaxIncome@2015Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":81609000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":-120890000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60615000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":84999000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":40926000},"pretaxIncome@2016Q4":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":64118000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":250658000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":23786000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":65899000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":38244000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2011-07-03","value":1044529000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2011-10-02","value":998018000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":995556000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2011-12-31","value":995556000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2012-03-31","value":912172000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2012-06-30","value":874370000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2012-09-30","value":905032000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2012-12-31","value":1126286000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2012-12-31","value":1126286000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2013-03-31","value":870050000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":61,"unit":"USD","end":"2013-06-30","value":863516000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":62,"unit":"USD","end":"2013-09-30","value":993962000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":934109000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2013-12-31","value":934109000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2014-03-31","value":981416000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":63,"unit":"USD","end":"2014-06-30","value":915766000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2014-09-30","value":1014549000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1050792000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2014-12-31","value":1050792000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2015-03-31","value":848180000},"#86":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2014-03-31","value":403160000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":403160000},"#87":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":63,"unit":"USD","end":"2014-06-30","value":398202000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":398202000},"#88":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2014-09-30","value":398298000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#88"}],"rule":"component-sum","value":398298000},"#89":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2014-12-31","value":399545000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":399545000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":399545000},"#90":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2015-03-31","value":399645000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":399645000},"#91":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2015-06-30","value":947219000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":947219000},"#92":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2015-09-30","value":399822000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":399822000},"#93":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2015-12-31","value":399800000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":399800000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":399800000},"#94":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":25,"unit":"USD","end":"2016-03-31","value":399914000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#94"}],"rule":"component-sum","value":399914000},"#95":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":26,"unit":"USD","end":"2016-06-30","value":400028000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":400028000},"#96":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":27,"unit":"USD","end":"2016-09-30","value":490910000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":490910000},"#97":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":28,"unit":"USD","end":"2016-12-31","value":485719000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":485719000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":485719000},"#98":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":29,"unit":"USD","end":"2017-03-31","value":487186000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":487186000},"#99":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":30,"unit":"USD","end":"2017-06-30","value":489717000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":489717000},"#100":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":31,"unit":"USD","end":"2017-09-30","value":486242000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#100"}],"rule":"component-sum","value":486242000},"#101":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2017-12-31","value":486561000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":486561000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":486561000},"#102":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2018-03-31","value":91079000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":91079000},"#103":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":40,"unit":"USD","end":"2018-06-30","value":478774000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":478774000},"#104":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":39,"unit":"USD","end":"2018-09-30","value":473060000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":473060000},"#105":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2018-12-31","value":470777000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":470777000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":470777000},"#106":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":37,"unit":"USD","end":"2019-03-31","value":500238000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#106"}],"rule":"component-sum","value":500238000},"#107":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":38,"unit":"USD","end":"2019-06-30","value":497094000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":497094000},"#108":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":41,"unit":"USD","end":"2019-09-30","value":420535000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":420535000},"equity@2011Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":54,"unit":"USD","end":"2011-04-03","value":2697986000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2011-07-03","value":2708841000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2011-10-02","value":2604146000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-12-31","value":2601896000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2011-12-31","value":2601896000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2012-03-31","value":2626824000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2012-06-30","value":2584871000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2012-09-30","value":2642791000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2012-12-31","value":2586218000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":19,"unit":"USD","end":"2012-12-31","value":2586218000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2013-03-31","value":2615544000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":61,"unit":"USD","end":"2013-06-30","value":2685111000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":62,"unit":"USD","end":"2013-09-30","value":2732013000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2013-12-31","value":3300288000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":24,"unit":"USD","end":"2013-12-31","value":3300288000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2014-03-31","value":3412464000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":63,"unit":"USD","end":"2014-06-30","value":2832199000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2014-09-30","value":2899994000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2014-12-31","value":3140775000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":28,"unit":"USD","end":"2014-12-31","value":3140775000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":21,"unit":"USD","end":"2015-03-31","value":3121365000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":22,"unit":"USD","end":"2015-06-30","value":3178860000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":23,"unit":"USD","end":"2015-09-30","value":2562423000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":2490698000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":0,"unit":"USD","end":"2015-12-31","value":2490698000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":25,"unit":"USD","end":"2016-03-31","value":2440133000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":26,"unit":"USD","end":"2016-06-30","value":2472480000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":27,"unit":"USD","end":"2016-09-30","value":2508799000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2016-12-31","value":2452941000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2016-12-31","value":2452941000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2017-03-31","value":2480578000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2017-06-30","value":2536372000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":31,"unit":"USD","end":"2017-09-30","value":2560677000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-31","value":2915145000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2017-12-31","value":2915145000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-03-31","value":2884388000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-06-30","value":2876864000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2018-09-30","value":2974831000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":2916782000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2018-12-31","value":2916782000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-03-31","value":2999536000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-06-30","value":3038854000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-09-30","value":3058911000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":3326796000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2019-12-31","value":3326796000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-03-31","value":3212840000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-06-30","value":3213416000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2020-09-30","value":3246658000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2020-12-31","value":3766393000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":44,"unit":"USD","end":"2020-12-31","value":3766393000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-03-31","value":3864839000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-06-30","value":3975912000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2021-09-30","value":3973738000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2021-12-31","value":4411669000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":47,"unit":"USD","end":"2021-12-31","value":4411669000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-03-31","value":4472941000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-06-30","value":4322243000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2022-09-30","value":4276961000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-12-31","value":3752661000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2022-12-31","value":3752661000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2023-03-31","value":3769730000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2023-06-30","value":3832525000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":50,"unit":"USD","end":"2023-09-30","value":3714141000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-12-31","value":4001868000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":14,"unit":"USD","end":"2023-12-31","value":4001868000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2024-03-31","value":4070482000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2024-06-30","value":3995520000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2024-09-30","value":4032430000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2024-12-31","value":4286815000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2024-12-31","value":4286815000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-03-31","value":4325765000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-06-30","value":4384554000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":34,"unit":"USD","end":"2025-09-30","value":4488660000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":4827327000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2025-12-31","value":4827327000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2026-03-31","value":4766804000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":52,"unit":"USD","end":"2026-06-30","value":4796100000},"#109":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":19,"unit":"USD","end":"2012-12-31","value":11096000},"#110":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2012-12-31","value":12655000},"temporaryEquity@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":23751000},"temporaryEquity@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#109"},{"ref":"#110"}],"rule":"component-sum","value":23751000},"#111":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":61,"unit":"USD","end":"2013-06-30","value":10665000},"#112":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":61,"unit":"USD","end":"2013-06-30","value":6012000},"temporaryEquity@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112"}],"rule":"component-sum","value":16677000},"temporaryEquity@2012Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2012-03-31","value":6810000},"temporaryEquity@2012Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2012-06-30","value":6821000},"temporaryEquity@2012Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2012-09-30","value":6750000},"temporaryEquity@2013Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2013-03-31","value":12664000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2016-03-31","value":26392000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2016-06-30","value":0},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2016-09-30","value":50000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2016-12-31","value":50000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2016-12-31","value":50000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":29,"unit":"USD","end":"2017-03-31","value":50000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":30,"unit":"USD","end":"2017-06-30","value":3718000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2017-09-30","value":3779000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2017-12-31","value":4607000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2017-12-31","value":4607000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2018-03-31","value":4680000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2018-06-30","value":4750000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2018-09-30","value":4706000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2018-12-31","value":4346000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2018-12-31","value":4346000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2019-03-31","value":3866000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2019-06-30","value":3876000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2019-09-30","value":3903000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2019-12-31","value":5655000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2019-12-31","value":5655000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2020-03-31","value":5781000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2020-06-30","value":11831000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2020-09-30","value":11897000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2020-12-31","value":11928000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":44,"unit":"USD","end":"2020-12-31","value":11928000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2021-03-31","value":7786000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2021-06-30","value":7720000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2021-09-30","value":7412000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2021-12-31","value":14311000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":47,"unit":"USD","end":"2021-12-31","value":14311000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2022-03-31","value":14331000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2022-06-30","value":16500000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2022-09-30","value":17625000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2022-12-31","value":21827000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2022-12-31","value":21827000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2023-03-31","value":21882000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2023-06-30","value":26999000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":50,"unit":"USD","end":"2023-09-30","value":27882000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2023-12-31","value":24185000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2023-12-31","value":24185000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2024-03-31","value":24225000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2024-06-30","value":38006000},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2024-09-30","value":38672000},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2024-12-31","value":43821000},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2024-12-31","value":43821000},"temporaryEquity@2025Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2025-03-31","value":43586000},"temporaryEquity@2025Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2025-06-30","value":49869000},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2025-09-30","value":52018000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2025-12-31","value":39824000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2025-12-31","value":39824000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2026-03-31","value":29920000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":52,"unit":"USD","end":"2026-06-30","value":25386000},"#113":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":503637000},"#114":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2008-12-29","end":"2009-06-28","value":282429000},"operatingCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#113"},{"ref":"#114","weight":-1}],"rule":"quarter-from-ytd","value":221208000},"#115":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":651386000},"operatingCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#115"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":147749000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":651386000},"operatingCashFlow@2010Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":178736000},"#116":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2010-01-04","end":"2010-07-04","value":317318000},"#117":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":178736000},"operatingCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":138582000},"#118":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":543467000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#116","weight":-1}],"rule":"quarter-from-ytd","value":226149000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1067000},"#119":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":53108000},"#120":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1067000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#119"},{"ref":"#120","weight":-1}],"rule":"quarter-from-ytd","value":52041000},"#121":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":290676000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#121"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":237568000},"#122":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":406988000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":116312000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":406988000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46014000},"#123":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":140810000},"#124":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46014000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":94796000},"#125":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":318896000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#125"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":178086000},"#126":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":347185000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":28289000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":347185000},"#127":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":183036000},"#128":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2008-12-29","end":"2009-06-28","value":132058000},"#129":{"kind":"computed","op":"sum","terms":[{"ref":"#127"},{"ref":"#128","weight":-1}],"rule":"quarter-from-ytd","value":50978000},"capex@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":50978000},"#130":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":257758000},"#131":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":74722000},"capex@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#131"}],"rule":"component-sum","value":74722000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":257758000},"#132":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":35028000},"capex@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#132"}],"rule":"component-sum","value":35028000},"#133":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2010-01-04","end":"2010-07-04","value":84835000},"#134":{"kind":"computed","op":"sum","terms":[{"ref":"#133"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":49807000},"capex@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#134"}],"rule":"component-sum","value":49807000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":727625000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":2737032000},"revenue@2009Q3":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":1108794000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":632620000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":673582000},"#135":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":2481890000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#135"}],"rule":"component-sum","value":2481890000},"#136":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":582717000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":582717000},"#137":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":40,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":676087000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"}],"rule":"component-sum","value":676087000},"#138":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":657225000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#138"}],"rule":"component-sum","value":657225000},"#139":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":1916029000},"#140":{"kind":"computed","op":"sum","terms":[{"ref":"#67"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":675817000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"}],"rule":"component-sum","value":675817000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":703205000},"#141":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2695966000},"#142":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":39,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":2006879000},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":689087000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"}],"rule":"component-sum","value":689087000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#141"}],"rule":"component-sum","value":2695966000},"#144":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":692199000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#144"}],"rule":"component-sum","value":692199000},"#145":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":737602000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#145"}],"rule":"component-sum","value":737602000},"#146":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":738820000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#146"}],"rule":"component-sum","value":738820000},"#147":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":763478000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#147"}],"rule":"component-sum","value":763478000},"#148":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2932099000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#148"}],"rule":"component-sum","value":2932099000},"#149":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":732257000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#149"}],"rule":"component-sum","value":732257000},"#150":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":652871000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"}],"rule":"component-sum","value":652871000},"#151":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":716982000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#151"}],"rule":"component-sum","value":716982000},"#152":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3185974000},"#153":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2323043000},"#154":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":862931000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"}],"rule":"component-sum","value":862931000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#152"}],"rule":"component-sum","value":3185974000},"#155":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":914721000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#155"}],"rule":"component-sum","value":914721000},"#156":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":933302000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#156"}],"rule":"component-sum","value":933302000},"#157":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1012438000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#157"}],"rule":"component-sum","value":1012438000},"#158":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":44,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":1064032000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"}],"rule":"component-sum","value":1064032000},"#159":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3924493000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#159"}],"rule":"component-sum","value":3924493000},"#160":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1031546000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#160"}],"rule":"component-sum","value":1031546000},"#161":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1104999000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#161"}],"rule":"component-sum","value":1104999000},"#162":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1111519000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#162"}],"rule":"component-sum","value":1111519000},"#163":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4790904000},"#164":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3545104000},"#165":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164","weight":-1}],"rule":"quarter-from-ytd","value":1245800000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"}],"rule":"component-sum","value":1245800000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#163"}],"rule":"component-sum","value":4790904000},"#166":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1165915000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#166"}],"rule":"component-sum","value":1165915000},"#167":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1215772000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#167"}],"rule":"component-sum","value":1215772000},"#168":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1278859000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#168"}],"rule":"component-sum","value":1278859000},"#169":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4911563000},"#170":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3660546000},"#171":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":1251017000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"}],"rule":"component-sum","value":1251017000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#169"}],"rule":"component-sum","value":4911563000},"#172":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1302506000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#172"}],"rule":"component-sum","value":1302506000},"revenue@2009Q2":{"kind":"filed","concept":"Revenues","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":1083179000},"#173":{"kind":"filed","concept":"Revenues","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":4326040000},"#174":{"kind":"filed","concept":"Revenues","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":3200273000},"revenue@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":1125767000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":4326040000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":1124727000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":1193618000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":1183535000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":1182161000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":4586417000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":1028921000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":1049305000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":1012498000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":1040421000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":3525997000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":827612000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":854430000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":877637000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":895891000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":3372586000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":817416000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":867152000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":856101000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":867242000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":2600602000},"#175":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":495201000},"#176":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":7191000},"operatingExpenses@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176"}],"rule":"component-sum","value":502392000},"#177":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":471249000},"#178":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":6767000},"operatingExpenses@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178"}],"rule":"component-sum","value":478016000},"#179":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":1831716000},"#180":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":1422789000},"#181":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":408927000},"#182":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":35,"unit":"USD","start":"2008-12-29","end":"2010-01-03","value":26642000},"#183":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":20606000},"#184":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":6036000},"operatingExpenses@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#184"}],"rule":"component-sum","value":414963000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#182"}],"rule":"component-sum","value":1858358000},"#185":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":478908000},"#186":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":54,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":6516000},"operatingExpenses@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186"}],"rule":"component-sum","value":485424000},"#187":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":480412000},"#188":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":16,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":7604000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188"}],"rule":"component-sum","value":488016000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":46734000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":96122000},"#189":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":471897000},"#190":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":6500000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190"}],"rule":"component-sum","value":478397000},"#191":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":457737000},"#192":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":27191000},"#193":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":56,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":20641000},"#194":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":6550000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#194"}],"rule":"component-sum","value":464287000},"#195":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":1869194000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#192"}],"rule":"component-sum","value":1896385000},"#196":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":438744000},"#197":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":57,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":6808000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197"}],"rule":"component-sum","value":445552000},"#198":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":405729000},"#199":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":7400000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#198"},{"ref":"#199"}],"rule":"component-sum","value":413129000},"#200":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":387735000},"#201":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":9300000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#201"}],"rule":"component-sum","value":397035000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":78889000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":97424000},"#202":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":397518000},"#203":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":30333000},"#204":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":23514000},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":6819000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#202"},{"ref":"#205"}],"rule":"component-sum","value":404337000},"#206":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":1383660000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#206"},{"ref":"#203"}],"rule":"component-sum","value":1413993000},"#207":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":347841000},"#208":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":4278000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208"}],"rule":"component-sum","value":352119000},"#209":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":335054000},"#210":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":58,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":4500000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210"}],"rule":"component-sum","value":339554000},"#211":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":314359000},"#212":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":59,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":5100000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212"}],"rule":"component-sum","value":319459000},"#213":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":302405000},"#214":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":4769000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214"}],"rule":"component-sum","value":307174000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":149434000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":37707000},"#215":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":336262000},"#216":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":21444000},"#217":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":62,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":13833000},"#218":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217","weight":-1}],"rule":"quarter-from-ytd","value":7611000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#218"}],"rule":"component-sum","value":343873000},"#219":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1317494000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#216"}],"rule":"component-sum","value":1338938000},"#220":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":333894000},"#221":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":3717000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":337611000},"#222":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":318731000},"#223":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":63,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":7030000},"#224":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#221","weight":-1}],"rule":"quarter-from-ytd","value":3313000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#224"}],"rule":"component-sum","value":322044000},"#225":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":226294000},"#226":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":6262000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226"}],"rule":"component-sum","value":232556000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":54780000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":41209000},"#227":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":327062000},"#228":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":9867000},"#229":{"kind":"computed","op":"sum","terms":[{"ref":"#228"},{"ref":"#223","weight":-1}],"rule":"quarter-from-ytd","value":2837000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#229"}],"rule":"component-sum","value":329899000},"#230":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":331814000},"#231":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":13598000},"#232":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":3731000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#230"},{"ref":"#232"}],"rule":"component-sum","value":335545000},"#233":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1123965000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#231"}],"rule":"component-sum","value":1137563000},"#234":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":276294000},"#235":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":3081000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#234"},{"ref":"#235"}],"rule":"component-sum","value":279375000},"#236":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":229442000},"#237":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":6278000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":235720000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":99024000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":232720000},"#238":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":276502000},"#239":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":6441000},"#240":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#235","weight":-1}],"rule":"quarter-from-ytd","value":3360000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#240"}],"rule":"component-sum","value":279862000},"#241":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":309583000},"#242":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":13847000},"#243":{"kind":"computed","op":"sum","terms":[{"ref":"#242"},{"ref":"#239","weight":-1}],"rule":"quarter-from-ytd","value":7406000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#243"}],"rule":"component-sum","value":316989000},"#244":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":269779000},"#245":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":20,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":19097000},"#246":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":5250000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#246"}],"rule":"component-sum","value":275029000},"#247":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1132157000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#245"}],"rule":"component-sum","value":1151254000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":37661000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":71208000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":61,"unit":"USD","end":"2012-06-30","value":264119000},"#248":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":276412000},"#249":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":22,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":9446000},"#250":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":4677000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#248"},{"ref":"#250"}],"rule":"component-sum","value":281089000},"#251":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":285563000},"#252":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":23,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":13958000},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#252"},{"ref":"#249","weight":-1}],"rule":"quarter-from-ytd","value":4512000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#251"},{"ref":"#253"}],"rule":"component-sum","value":290075000},"#254":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":239783000},"#255":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":19017000},"#256":{"kind":"computed","op":"sum","terms":[{"ref":"#255"},{"ref":"#252","weight":-1}],"rule":"quarter-from-ytd","value":5059000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#254"},{"ref":"#256"}],"rule":"component-sum","value":244842000},"#257":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1080768000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#255"}],"rule":"component-sum","value":1099785000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":93236000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":-22925000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":62,"unit":"USD","end":"2012-09-30","value":305654000},"#258":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":232080000},"#259":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":6620000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#258"},{"ref":"#259"}],"rule":"component-sum","value":238700000},"#260":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":208281000},"#261":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":28,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":7511000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":215792000},"#262":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":896097000},"#263":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":26671000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"}],"rule":"component-sum","value":922768000},"#264":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":225289000},"#265":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":6836000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#264"},{"ref":"#265"}],"rule":"component-sum","value":232125000},"#266":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":208973000},"#267":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10531000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":219504000},"#268":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":228051000},"#269":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10923000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"}],"rule":"component-sum","value":238974000},"#270":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":225477000},"#271":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":12897000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#270"},{"ref":"#271"}],"rule":"component-sum","value":238374000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":148613000},"#272":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":887790000},"#273":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":41187000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":928977000},"#274":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":225045000},"#275":{"kind":"filed","concept":"AmortizationOfIntangibleAssets","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10384000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"}],"rule":"component-sum","value":235429000},"operatingIncome@2009Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":19453000},"operatingIncome@2009Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":74627000},"#276":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":290399000},"#277":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":103050000},"operatingIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#276"},{"ref":"#277","weight":-1}],"rule":"quarter-from-ytd","value":187349000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":290399000},"operatingIncome@2010Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":106567000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":167594000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":137474000},"operatingIncome@2010Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":151027000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":602864000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":59769000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":86587000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":70239000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":109263000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":334118000},"#278":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":77375000},"#279":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":54828000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#278"},{"ref":"#279","weight":-1}],"rule":"quarter-from-ytd","value":22547000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":77375000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":39971000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":39328000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":59532000},"operatingIncome@2022Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":-54933000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":83898000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":27656000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":58055000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-57112000},"operatingIncome@2023Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":40794000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":69393000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":35442000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":25911000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":81648000},"#280":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":215504000},"#281":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":143001000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281","weight":-1}],"rule":"quarter-from-ytd","value":72503000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":215504000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":47473000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":72751000},"#282":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":449627000},"#283":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":346744000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#282"},{"ref":"#283","weight":-1}],"rule":"quarter-from-ytd","value":102883000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":449627000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":132166000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":46,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-88015000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":46440000},"#284":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":121734000},"#285":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":90591000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#284"},{"ref":"#285","weight":-1}],"rule":"quarter-from-ytd","value":31143000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":121734000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":72177000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":165971000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-11734000},"#286":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":299004000},"#287":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":226414000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287","weight":-1}],"rule":"quarter-from-ytd","value":72590000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":299004000},"#288":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1024710000},"#289":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":267118000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#288"},{"ref":"#289","weight":-1}],"rule":"quarter-from-ytd","value":757592000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1024710000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":33621000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":60623000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":183038000},"#290":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449667000},"#291":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":277282000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291","weight":-1}],"rule":"quarter-from-ytd","value":172385000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449667000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":317476000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54403000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":11774000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":11810000},"#292":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":63301000},"#293":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":37878000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293","weight":-1}],"rule":"quarter-from-ytd","value":25423000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":63301000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2012-12-31","value":512431000},"#294":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":118787000},"#295":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":117547000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#294"},{"ref":"#295","weight":-1}],"rule":"quarter-from-ytd","value":1240000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":118787000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":17173000},"interestExpense@2009Q2":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":7701000},"interestExpense@2009Q3":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":7533000},"#296":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":31565000},"#297":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":23114000},"interestExpense@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#296"},{"ref":"#297","weight":-1}],"rule":"quarter-from-ytd","value":8451000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":31565000},"interestExpense@2010Q1":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":7579000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":7598000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":7633000},"interestExpense@2010Q4":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":7693000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":30503000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":7961000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-04-04","end":"2011-07-03","value":7960000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-07-04","end":"2011-10-02","value":8667000},"interestExpense@2011Q4":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2011-10-03","end":"2011-12-31","value":8638000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":33226000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":9163000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":8979000},"#298":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":33943000},"#299":{"kind":"filed","concept":"InterestExpense","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":25144000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299","weight":-1}],"rule":"quarter-from-ytd","value":8799000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":33943000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":11417000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":15973000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":11579000},"#300":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54403000},"#301":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":38969000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#300"},{"ref":"#301","weight":-1}],"rule":"quarter-from-ytd","value":15434000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":14294000},"netIncome@2009Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":12474000},"netIncome@2009Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":17280000},"#302":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":92774000},"#303":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":11059000},"netIncome@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#302"},{"ref":"#303","weight":-1}],"rule":"quarter-from-ytd","value":81715000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":92774000},"netIncome@2010Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":45840000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":92135000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":61152000},"netIncome@2010Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2010-10-04","end":"2011-01-02","value":78987000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":278114000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":15615000},"#304":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":168590000},"#305":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":131672000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305","weight":-1}],"rule":"quarter-from-ytd","value":36918000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":168590000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21086000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":41996000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":24784000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":214178000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":302044000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":42891000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":46566000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":125064000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":56685000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":271206000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":81748000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":57081000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":43145000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":145881000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":327855000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":-33245000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18854000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":77615000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":237141000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":300365000},"#306":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":352075000},"#307":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":267394000},"netIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#306"},{"ref":"#307","weight":-1}],"rule":"quarter-from-ytd","value":84681000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":352075000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":95624000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":-67485000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":32780000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":6160000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":67079000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":52272000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":122788000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":-23031000},"netIncome@2023Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":53259000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":205288000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":124380000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":-21040000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":72503000},"#308":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":724634000},"#309":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":175843000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#308"},{"ref":"#309","weight":-1}],"rule":"quarter-from-ytd","value":548791000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":724634000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":23894000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":36749000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":122925000},"#310":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":292291000},"#311":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":183568000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311","weight":-1}],"rule":"quarter-from-ytd","value":108723000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":292291000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":281103000},"netIncome@2026Q1":{"kind":"filed","concept":"ProfitLoss","filing":52,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":30751000},"dilutedEps@2009Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2009-03-30","end":"2009-06-28","value":1.3},"dilutedEps@2009Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2009-06-29","end":"2009-09-27","value":1.81},"#312":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2009-01-04","end":"2010-01-03","value":9.78},"#313":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2008-12-29","end":"2010-01-03","value":9392000},"#314":{"kind":"computed","op":"product","terms":[{"ref":"#312"},{"ref":"#313"}],"value":91853760},"#315":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2008-12-29","end":"2009-09-27","value":1.08},"#316":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2008-12-29","end":"2009-09-27","value":9400000},"#317":{"kind":"computed","op":"product","terms":[{"ref":"#315"},{"ref":"#316"}],"value":10152000},"#318":{"kind":"computed","op":"sum","terms":[{"ref":"#314"},{"ref":"#317","weight":-1}],"value":81701760},"#319":{"kind":"computed","op":"sum","terms":[{"ref":"#313","weight":4},{"ref":"#316","weight":-3}],"rule":"unaverage-quarter","value":9368000},"dilutedEps@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"per-share-quarter","value":8.72136635354398},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2009-01-04","end":"2010-01-03","value":9.78},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-01-04","end":"2010-04-04","value":4.91},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-04-05","end":"2010-07-04","value":10},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-07-05","end":"2010-10-03","value":6.84},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":35,"unit":"USD/shares","start":"2010-10-04","end":"2011-01-02","value":9.42},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2010-01-04","end":"2011-01-02","value":31.04},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-01-03","end":"2011-04-03","value":1.87},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-04-04","end":"2011-07-03","value":5.74},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-07-04","end":"2011-10-02","value":-0.82},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":36,"unit":"USD/shares","start":"2011-10-03","end":"2011-12-31","value":8.03},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2011-01-03","end":"2011-12-31","value":14.7},"#320":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":70.45},"#321":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":4965000},"#322":{"kind":"computed","op":"product","terms":[{"ref":"#320"},{"ref":"#321"}],"value":349784250},"#323":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2021-01-01","end":"2021-09-30","value":53.33},"#324":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":4980000},"#325":{"kind":"computed","op":"product","terms":[{"ref":"#323"},{"ref":"#324"}],"value":265583400},"#326":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#325","weight":-1}],"value":84200850},"#327":{"kind":"computed","op":"sum","terms":[{"ref":"#321","weight":4},{"ref":"#324","weight":-3}],"rule":"unaverage-quarter","value":4920000},"dilutedEps@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#326"},{"ref":"#327"}],"rule":"per-share-quarter","value":17.113993902439024},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":70.45},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":19.45},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":-13.95},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":6.76},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":1.28},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":47,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":13.79},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":48,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":10.88},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":49,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":25.89},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":50,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":-5.02},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":44,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":11.72},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":43.82},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":27.72},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":51,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":-4.79},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":16.42},"#328":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":163.4},"#329":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":4405000},"#330":{"kind":"computed","op":"product","terms":[{"ref":"#328"},{"ref":"#329"}],"value":719777000},"#331":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":39.49},"#332":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":4423000},"#333":{"kind":"computed","op":"product","terms":[{"ref":"#331"},{"ref":"#332"}],"value":174664270},"#334":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#333","weight":-1}],"value":545112730},"#335":{"kind":"computed","op":"sum","terms":[{"ref":"#329","weight":4},{"ref":"#332","weight":-3}],"rule":"unaverage-quarter","value":4351000},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#334"},{"ref":"#335"}],"rule":"per-share-quarter","value":125.28447023672719},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":163.4},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":5.45},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":8.35},"#336":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":66.47},"#337":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":4373000},"#338":{"kind":"computed","op":"product","terms":[{"ref":"#336"},{"ref":"#337"}],"value":290673310},"#339":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":34,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":41.75},"#340":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":4370000},"#341":{"kind":"computed","op":"product","terms":[{"ref":"#339"},{"ref":"#340"}],"value":182447500},"#342":{"kind":"computed","op":"sum","terms":[{"ref":"#338"},{"ref":"#341","weight":-1}],"value":108225810},"#343":{"kind":"computed","op":"sum","terms":[{"ref":"#337","weight":4},{"ref":"#340","weight":-3}],"rule":"unaverage-quarter","value":4382000},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#342"},{"ref":"#343"}],"rule":"per-share-quarter","value":24.697811501597442},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":66.47},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":52,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":64.86},"cash@2009Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2009-06-28","value":349288000},"cash@2009Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2009-09-27","value":500635000},"cash@2009Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-01-03","value":442559000},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2010-01-03","value":442559000},"cash@2010Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2010-04-04","value":533870000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2010-07-04","value":659027000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2010-10-03","value":577875000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2011-01-02","value":437740000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2011-01-02","value":437740000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2011-04-03","value":329170000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2011-07-03","value":299362000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2011-10-02","value":311159000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":381099000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2011-12-31","value":381099000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2012-03-31","value":294991000},"#344":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":53,"unit":"USD","end":"2010-01-03","value":396236000},"#345":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2010-01-03","value":3059000},"totalDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":399295000},"totalDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":399295000},"#346":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2010-07-04","value":396443000},"#347":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2010-07-04","value":3037000},"totalDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":399480000},"#348":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2010-10-03","value":396547000},"#349":{"kind":"filed","concept":"ShortTermBorrowings","filing":17,"unit":"USD","end":"2010-10-03","value":3000000},"totalDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":399547000},"#350":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":35,"unit":"USD","end":"2011-01-02","value":396650000},"#351":{"kind":"filed","concept":"CommercialPaper","filing":35,"unit":"USD","end":"2011-01-02","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":396650000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":396650000},"#352":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":54,"unit":"USD","end":"2011-04-03","value":396760000},"#353":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2011-04-03","value":3024000},"totalDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":399784000},"#354":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":55,"unit":"USD","end":"2011-07-03","value":402328000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#354"}],"rule":"component-sum","value":402328000},"#355":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":56,"unit":"USD","end":"2011-10-02","value":450071000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#355"}],"rule":"component-sum","value":450071000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":447608000},"#356":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":36,"unit":"USD","end":"2011-12-31","value":452229000},"#357":{"kind":"filed","concept":"CommercialPaper","filing":36,"unit":"USD","end":"2011-12-31","value":109671000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":561900000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":561900000},"#358":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":57,"unit":"USD","end":"2012-03-31","value":453128000},"#359":{"kind":"filed","concept":"CommercialPaper","filing":57,"unit":"USD","end":"2012-03-31","value":0},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":453128000},"#360":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":58,"unit":"USD","end":"2012-06-30","value":452569000},"#361":{"kind":"filed","concept":"CommercialPaper","filing":58,"unit":"USD","end":"2012-06-30","value":0},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":452569000},"#362":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":59,"unit":"USD","end":"2012-09-30","value":453471000},"#363":{"kind":"filed","concept":"CommercialPaper","filing":59,"unit":"USD","end":"2012-09-30","value":0},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":453471000},"#364":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2012-12-31","value":453384000},"#365":{"kind":"filed","concept":"CommercialPaper","filing":36,"unit":"USD","end":"2012-12-31","value":0},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":453384000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":453384000},"#366":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":60,"unit":"USD","end":"2013-03-31","value":453726000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"}],"rule":"component-sum","value":453726000},"#367":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":61,"unit":"USD","end":"2013-06-30","value":446904000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"}],"rule":"component-sum","value":446904000},"#368":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":62,"unit":"USD","end":"2013-09-30","value":448067000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#368"}],"rule":"component-sum","value":448067000},"#369":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2019-12-31","value":430650000},"#370":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2019-12-31","value":82179000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":512829000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#369"},{"ref":"#370"}],"rule":"component-sum","value":512829000},"#371":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":42,"unit":"USD","end":"2020-03-31","value":430317000},"#372":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2020-03-31","value":78575000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":508892000},"#373":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2020-06-30","value":505672000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2020-06-30","value":5858000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"}],"rule":"component-sum","value":511530000},"#375":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":32,"unit":"USD","end":"2020-09-30","value":509282000},"#376":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2020-09-30","value":6104000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#375"},{"ref":"#376"}],"rule":"component-sum","value":515386000},"#377":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2020-12-31","value":506103000},"#378":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2020-12-31","value":6452000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":512555000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":512555000},"#379":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2021-03-31","value":506091000},"#380":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2021-03-31","value":4238000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"}],"rule":"component-sum","value":510329000},"#381":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2021-06-30","value":506079000},"#382":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2021-06-30","value":4248000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#381"},{"ref":"#382"}],"rule":"component-sum","value":510327000},"#383":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2021-09-30","value":511635000},"#384":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2021-09-30","value":44254000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":555889000},"#385":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2021-12-31","value":525752000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2021-12-31","value":141749000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":667501000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"}],"rule":"component-sum","value":667501000},"#387":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":11,"unit":"USD","end":"2022-03-31","value":523102000},"#388":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2022-03-31","value":104824000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#387"},{"ref":"#388"}],"rule":"component-sum","value":627926000},"#389":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2022-06-30","value":511574000},"#390":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2022-06-30","value":94578000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":606152000},"#391":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2022-09-30","value":568534000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2022-09-30","value":141802000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"}],"rule":"component-sum","value":710336000},"#393":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2022-12-31","value":570547000},"#394":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2022-12-31","value":155813000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":726360000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#393"},{"ref":"#394"}],"rule":"component-sum","value":726360000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2011-01-02","value":2814364000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2011-01-02","value":2814364000},"#395":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2023-03-31","value":568101000},"#396":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2023-03-31","value":123018000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#395"},{"ref":"#396"}],"rule":"component-sum","value":691119000},"#397":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2023-06-30","value":565564000},"#398":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2023-06-30","value":141161000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398"}],"rule":"component-sum","value":706725000},"#399":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":33,"unit":"USD","end":"2023-09-30","value":739806000},"#400":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2023-09-30","value":21880000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#400"}],"rule":"component-sum","value":761686000},"#401":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2023-12-31","value":745082000},"#402":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2023-12-31","value":66751000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":811833000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402"}],"rule":"component-sum","value":811833000},"#403":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":48,"unit":"USD","end":"2024-03-31","value":738708000},"#404":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2024-03-31","value":76844000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#404"}],"rule":"component-sum","value":815552000},"#405":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":49,"unit":"USD","end":"2024-06-30","value":732898000},"#406":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2024-06-30","value":101874000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406"}],"rule":"component-sum","value":834772000},"#407":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":50,"unit":"USD","end":"2024-09-30","value":731054000},"#408":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2024-09-30","value":34137000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#408"}],"rule":"component-sum","value":765191000},"#409":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2024-12-31","value":721615000},"#410":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2024-12-31","value":26577000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":748192000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410"}],"rule":"component-sum","value":748192000},"#411":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2025-03-31","value":715457000},"#412":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-03-31","value":149178000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#412"}],"rule":"component-sum","value":864635000},"#413":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":51,"unit":"USD","end":"2025-06-30","value":314251000},"#414":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2025-06-30","value":502124000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414"}],"rule":"component-sum","value":816375000},"#415":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":34,"unit":"USD","end":"2025-09-30","value":307026000},"#416":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2025-09-30","value":424870000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#416"}],"rule":"component-sum","value":731896000},"#417":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2025-12-31","value":705618000},"#418":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2025-12-31","value":175138000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":880756000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418"}],"rule":"component-sum","value":880756000},"#419":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":52,"unit":"USD","end":"2026-06-30","value":708901000},"#420":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2026-06-30","value":191472000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#420"}],"rule":"component-sum","value":900373000},"equity@2009Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2010-01-03","value":2940021000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":53,"unit":"USD","end":"2010-01-03","value":2940021000},"equity@2010Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":16,"unit":"USD","end":"2010-07-04","value":2961009000},"equity@2010Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":17,"unit":"USD","end":"2010-10-03","value":2790922000},"temporaryEquity@2011Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2011-12-31","value":6740000},"#421":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":62,"unit":"USD","end":"2013-09-30","value":10665000},"#422":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":62,"unit":"USD","end":"2013-09-30","value":5982000},"temporaryEquity@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422"}],"rule":"component-sum","value":16647000},"#423":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":1,"unit":"USD","end":"2013-12-31","value":10665000},"#424":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":24,"unit":"USD","end":"2013-12-31","value":5896000},"temporaryEquity@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":16561000},"temporaryEquity@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#424"}],"rule":"component-sum","value":16561000},"#425":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":2,"unit":"USD","end":"2014-03-31","value":10665000},"#426":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2014-03-31","value":5579000},"temporaryEquity@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426"}],"rule":"component-sum","value":16244000},"#427":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":63,"unit":"USD","end":"2014-06-30","value":10510000},"#428":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":63,"unit":"USD","end":"2014-06-30","value":4946000},"temporaryEquity@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#428"}],"rule":"component-sum","value":15456000},"#429":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":18,"unit":"USD","end":"2014-09-30","value":10510000},"#430":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":18,"unit":"USD","end":"2014-09-30","value":23413000},"temporaryEquity@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430"}],"rule":"component-sum","value":33923000},"#431":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":20,"unit":"USD","end":"2014-12-31","value":10510000},"#432":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2014-12-31","value":21904000},"temporaryEquity@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":32414000},"temporaryEquity@FY2011":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2011-12-31","value":6740000},"temporaryEquity@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#432"}],"rule":"component-sum","value":32414000},"#433":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":21,"unit":"USD","end":"2015-03-31","value":10510000},"#434":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":21,"unit":"USD","end":"2015-03-31","value":22694000},"temporaryEquity@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434"}],"rule":"component-sum","value":33204000},"#435":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":22,"unit":"USD","end":"2015-06-30","value":10510000},"#436":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":22,"unit":"USD","end":"2015-06-30","value":23129000},"temporaryEquity@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#436"}],"rule":"component-sum","value":33639000},"#437":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":23,"unit":"USD","end":"2015-09-30","value":0},"#438":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":23,"unit":"USD","end":"2015-09-30","value":23415000},"temporaryEquity@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438"}],"rule":"component-sum","value":23415000},"#439":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":20,"unit":"USD","end":"2015-12-31","value":0},"#440":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2015-12-31","value":25957000},"temporaryEquity@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":25957000},"temporaryEquity@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#440"}],"rule":"component-sum","value":25957000},"temporaryEquity@2010Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2011-01-02","value":6733000},"temporaryEquity@FY2010":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2011-01-02","value":6733000},"temporaryEquity@2011Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2011-07-03","value":6707000},"temporaryEquity@2011Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2011-10-02","value":6722000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":693716000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":150249000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":693716000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":49359000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2011-01-03","end":"2011-07-03","value":180014000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":49359000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#442"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":130655000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":263564000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":83550000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":393291000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#444","weight":-1}],"rule":"quarter-from-ytd","value":129727000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":393291000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":84016000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":61,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":169707000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":84016000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#446"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":85691000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60882000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12403000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":62,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":295510000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":125803000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":483907000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#448","weight":-1}],"rule":"quarter-from-ytd","value":188397000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":483907000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":74018000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":63,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":197511000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":74018000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#450"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":123493000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":347626000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":150115000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":310228000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#452","weight":-1}],"rule":"quarter-from-ytd","value":-37398000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":310228000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":99621000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18951000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":44892000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":207978000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":99621000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#454"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":108357000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":346870000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":138892000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":313499000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#456","weight":-1}],"rule":"quarter-from-ytd","value":-33371000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":313499000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-45871000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":77290000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":-45871000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#458"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":123161000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":116107000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":38817000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":70651000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":-45456000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":70651000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":146601000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":60882000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#462"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":85719000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":151455000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":4854000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":261256000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#464","weight":-1}],"rule":"quarter-from-ytd","value":109801000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":261256000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":91901000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":131568000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":91901000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":39667000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":220857000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":89289000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":268055000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":47198000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":268055000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":70538000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":18951000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":51587000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":191858000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":121320000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":287019000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":95161000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":287019000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-37922000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":-16675000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":-37922000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":21247000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":72284000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":88959000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":165164000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#476","weight":-1}],"rule":"quarter-from-ytd","value":92880000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":165164000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":121351000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12403000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#478"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":108948000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":240890000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":119539000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210663000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":-30227000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":210663000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23999000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":72845000},"#483":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":23999000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#483","weight":-1}],"rule":"quarter-from-ytd","value":48846000},"#484":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":197271000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":124426000},"#485":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":202426000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":5155000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":202426000},"#486":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":99408000},"#487":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":44892000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#486"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":54516000},"#488":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":203665000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#488"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":104257000},"#489":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235604000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#488","weight":-1}],"rule":"quarter-from-ytd","value":31939000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":235604000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22811000},"#490":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":62239000},"#491":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22811000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#491","weight":-1}],"rule":"quarter-from-ytd","value":39428000},"#492":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":202526000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":140287000},"#493":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":259875000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#493"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":57349000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":259875000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2010-01-04","end":"2010-10-03","value":159167000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":74332000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":74332000},"#496":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2010-01-04","end":"2011-01-02","value":243712000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":84545000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":84545000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":243712000},"#498":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2011-01-03","end":"2011-04-03","value":39275000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":39275000},"#499":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2011-01-03","end":"2011-07-03","value":92842000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#498","weight":-1}],"rule":"quarter-from-ytd","value":53567000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":53567000},"#501":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2011-01-03","end":"2011-10-02","value":145622000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":52780000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":52780000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2011-01-03","end":"2011-12-31","value":216381000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":70759000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":70759000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":216381000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":44875000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":44875000},"#506":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":61,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":97830000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#505","weight":-1}],"rule":"quarter-from-ytd","value":52955000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":52955000},"#508":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":62,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":152391000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":54561000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":54561000},"#510":{"kind":"computed","op":"sum","terms":[{"ref":"#5"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":72297000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":72297000},"#511":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":63,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":87652000},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#6","weight":-1}],"rule":"quarter-from-ytd","value":51190000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":51190000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":143298000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":55646000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":55646000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":206457000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":63159000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":63159000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":206457000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":59128000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":59128000},"#518":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":112154000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":53026000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":53026000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":172434000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":60280000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":60280000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":237292000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":64858000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":64858000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":237292000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":47595000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":47595000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":100240000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":52645000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":52645000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":120018000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":19778000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":19778000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":136859000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":16841000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":16841000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":136859000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10690000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":10690000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":22202000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":11512000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":11512000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":41373000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":19171000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":19171000},"#536":{"kind":"computed","op":"sum","terms":[{"ref":"#11"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":25239000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":25239000},"#537":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":29947000},"#538":{"kind":"computed","op":"sum","terms":[{"ref":"#537"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":14283000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":14283000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":43863000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#537","weight":-1}],"rule":"quarter-from-ytd","value":13916000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":13916000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":60358000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":16495000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":16495000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":60358000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":17506000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":17506000},"#544":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":40506000},"#545":{"kind":"computed","op":"sum","terms":[{"ref":"#544"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":23000000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":23000000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":58850000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#544","weight":-1}],"rule":"quarter-from-ytd","value":18344000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":18344000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":98192000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":39342000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":39342000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":98192000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":28252000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":28252000},"#551":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":52703000},"#552":{"kind":"computed","op":"sum","terms":[{"ref":"#551"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":24451000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":24451000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":75712000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#551","weight":-1}],"rule":"quarter-from-ytd","value":23009000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":23009000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":93504000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":17792000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":17792000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":93504000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":25235000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":25235000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":40209000},"#559":{"kind":"computed","op":"sum","terms":[{"ref":"#558"},{"ref":"#557","weight":-1}],"rule":"quarter-from-ytd","value":14974000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":14974000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":56121000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#558","weight":-1}],"rule":"quarter-from-ytd","value":15912000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":15912000},"#562":{"kind":"computed","op":"sum","terms":[{"ref":"#23"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":13470000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":13470000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":27502000},"#564":{"kind":"computed","op":"sum","terms":[{"ref":"#563"},{"ref":"#24","weight":-1}],"rule":"quarter-from-ytd","value":14389000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":14389000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":140935000},"#566":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#563","weight":-1}],"rule":"quarter-from-ytd","value":113433000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":113433000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":162537000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#565","weight":-1}],"rule":"quarter-from-ytd","value":21602000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":21602000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":162537000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":14207000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#569"}],"rule":"component-sum","value":14207000},"#570":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":32154000},"#571":{"kind":"computed","op":"sum","terms":[{"ref":"#570"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":17947000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":17947000},"#572":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":57097000},"#573":{"kind":"computed","op":"sum","terms":[{"ref":"#572"},{"ref":"#570","weight":-1}],"rule":"quarter-from-ytd","value":24943000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":24943000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":82684000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":25587000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":25587000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#574"}],"rule":"component-sum","value":82684000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22554000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#576"}],"rule":"component-sum","value":22554000},"#577":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":40909000},"#578":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":18355000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":18355000},"#579":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":61156000},"#580":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#577","weight":-1}],"rule":"quarter-from-ytd","value":20247000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":20247000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":93447000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#579","weight":-1}],"rule":"quarter-from-ytd","value":32291000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":32291000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#581"}],"rule":"component-sum","value":93447000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":21258000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#583"}],"rule":"component-sum","value":21258000},"#584":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":39560000},"#585":{"kind":"computed","op":"sum","terms":[{"ref":"#584"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":18302000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":18302000},"#586":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":57680000},"#587":{"kind":"computed","op":"sum","terms":[{"ref":"#586"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":18120000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":18120000},"#588":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":25232000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#588"}],"rule":"component-sum","value":25232000},"#589":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":32285000},"#590":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":16803000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#590"}],"rule":"component-sum","value":16803000},"#591":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":48618000},"#592":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#589","weight":-1}],"rule":"quarter-from-ytd","value":16333000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":16333000},"#593":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":71881000},"#594":{"kind":"computed","op":"sum","terms":[{"ref":"#593"},{"ref":"#591","weight":-1}],"rule":"quarter-from-ytd","value":23263000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":23263000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":71881000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":63314000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":23023000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":21488000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":25026000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":26583000},"dilutedShares@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#313","weight":4},{"ref":"#316","weight":-3}],"rule":"unaverage-quarter","value":9368000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2008-12-29","end":"2010-01-03","value":9392000},"dilutedShares@2010Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-01-04","end":"2010-04-04","value":9241000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-04-05","end":"2010-07-04","value":9193000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-07-05","end":"2010-10-03","value":8904000},"dilutedShares@2010Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2010-10-04","end":"2011-01-02","value":8385000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2010-01-04","end":"2011-01-02","value":8931000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-01-03","end":"2011-04-03","value":8119000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-04-04","end":"2011-07-03","value":7933000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-07-04","end":"2011-10-02","value":7883000},"dilutedShares@2011Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-10-03","end":"2011-12-31","value":7682000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2011-01-03","end":"2011-12-31","value":7826000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":7615000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":7545000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":7376000},"dilutedShares@2012Q4":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2012-10-01","end":"2012-12-31","value":7223000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":7360000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":7228000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":63,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":7233000},"#595":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":5589000},"#596":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":5600000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595","weight":4},{"ref":"#596","weight":-3}],"rule":"unaverage-quarter","value":5556000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":5589000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":5569000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":5577000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":5554000},"#597":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":5552000},"#598":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":5567000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597","weight":4},{"ref":"#598","weight":-3}],"rule":"unaverage-quarter","value":5507000},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":5552000},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":5473000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":5362000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":5337000},"#599":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":5370000},"#600":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":5390000},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599","weight":4},{"ref":"#600","weight":-3}],"rule":"unaverage-quarter","value":5310000},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":5370000},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":5326000},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":5329000},"#601":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":5327000},"#602":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":5328000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601","weight":4},{"ref":"#602","weight":-3}],"rule":"unaverage-quarter","value":5324000},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":5327000},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":5274000},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":5201000},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":5072000},"#603":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":5139000},"#604":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":5192000},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603","weight":4},{"ref":"#604","weight":-3}],"rule":"unaverage-quarter","value":4980000},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":5139000},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":4977000},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":4985000},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":4977000},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#321","weight":4},{"ref":"#324","weight":-3}],"rule":"unaverage-quarter","value":4920000},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":4965000},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":4885000},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":4842000},"#605":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":4836000},"#606":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":4853000},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605","weight":4},{"ref":"#606","weight":-3}],"rule":"unaverage-quarter","value":4785000},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":4836000},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":4776000},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":4713000},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":4602000},"#607":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":4654000},"#608":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":4700000},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607","weight":4},{"ref":"#608","weight":-3}],"rule":"unaverage-quarter","value":4516000},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":4654000},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":4457000},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":4401000},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":4384000},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#329","weight":4},{"ref":"#332","weight":-3}],"rule":"unaverage-quarter","value":4351000},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":4405000},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":4358000},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":4373000},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#337","weight":4},{"ref":"#340","weight":-3}],"rule":"unaverage-quarter","value":4382000},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":4373000},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":4309000},"#609":{"kind":"filed","concept":"CostsAndExpenses","filing":16,"unit":"USD","start":"2009-03-30","end":"2009-06-28","value":1063726000},"totalCosts@2009Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#609"}],"rule":"component-sum","value":1063726000},"#610":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2009-06-29","end":"2009-09-27","value":1034167000},"totalCosts@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#610"}],"rule":"component-sum","value":1034167000},"#611":{"kind":"filed","concept":"CostsAndExpenses","filing":56,"unit":"USD","start":"2009-01-04","end":"2010-01-03","value":4035641000},"#612":{"kind":"filed","concept":"CostsAndExpenses","filing":17,"unit":"USD","start":"2008-12-29","end":"2009-09-27","value":3097223000},"#613":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":938418000},"totalCosts@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"}],"rule":"component-sum","value":938418000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#611"}],"rule":"component-sum","value":4035641000},"#614":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2010-01-04","end":"2010-04-04","value":1018160000},"totalCosts@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#614"}],"rule":"component-sum","value":1018160000},"#615":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2010-04-05","end":"2010-07-04","value":1026024000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#615"}],"rule":"component-sum","value":1026024000},"#616":{"kind":"filed","concept":"CostsAndExpenses","filing":35,"unit":"USD","start":"2010-07-05","end":"2010-10-03","value":1046061000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#616"}],"rule":"component-sum","value":1046061000},"#617":{"kind":"filed","concept":"CostsAndExpenses","filing":44,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3108599000},"#618":{"kind":"filed","concept":"CostsAndExpenses","filing":13,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":2268215000},"#619":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":840384000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"}],"rule":"component-sum","value":840384000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#617"}],"rule":"component-sum","value":3108599000},"#620":{"kind":"filed","concept":"CostsAndExpenses","filing":45,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":874750000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#620"}],"rule":"component-sum","value":874750000},"#621":{"kind":"filed","concept":"CostsAndExpenses","filing":46,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":893974000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#621"}],"rule":"component-sum","value":893974000},"#622":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":952906000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#622"}],"rule":"component-sum","value":952906000},"#623":{"kind":"filed","concept":"CostsAndExpenses","filing":47,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3840595000},"#624":{"kind":"filed","concept":"CostsAndExpenses","filing":33,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2721630000},"#625":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"quarter-from-ytd","value":1118965000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"}],"rule":"component-sum","value":1118965000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#623"}],"rule":"component-sum","value":3840595000},"#626":{"kind":"filed","concept":"CostsAndExpenses","filing":48,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":1003890000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#626"}],"rule":"component-sum","value":1003890000},"#627":{"kind":"filed","concept":"CostsAndExpenses","filing":49,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1046944000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#627"}],"rule":"component-sum","value":1046944000},"#628":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1168631000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#628"}],"rule":"component-sum","value":1168631000},"#629":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4345484000},"#630":{"kind":"filed","concept":"CostsAndExpenses","filing":50,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":3219465000},"#631":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"quarter-from-ytd","value":1126019000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"}],"rule":"component-sum","value":1126019000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#629"}],"rule":"component-sum","value":4345484000},"#632":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":1117220000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#632"}],"rule":"component-sum","value":1117220000},"#633":{"kind":"filed","concept":"CostsAndExpenses","filing":51,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":1159369000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#633"}],"rule":"component-sum","value":1159369000},"#634":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1125514000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#634"}],"rule":"component-sum","value":1125514000},"#635":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4575400000},"#636":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3402103000},"#637":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"quarter-from-ytd","value":1173297000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"}],"rule":"component-sum","value":1173297000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#635"}],"rule":"component-sum","value":4575400000},"#638":{"kind":"filed","concept":"CostsAndExpenses","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":1118442000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#638"}],"rule":"component-sum","value":1118442000},"#639":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1143021000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#639"}],"rule":"component-sum","value":1143021000},"#640":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1211723000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#640"}],"rule":"component-sum","value":1211723000},"#641":{"kind":"filed","concept":"CostsAndExpenses","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4676616000},"#642":{"kind":"filed","concept":"CostsAndExpenses","filing":34,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3473186000},"#643":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"quarter-from-ytd","value":1203430000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"}],"rule":"component-sum","value":1203430000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#641"}],"rule":"component-sum","value":4676616000},"#644":{"kind":"filed","concept":"CostsAndExpenses","filing":52,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1218872000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#644"}],"rule":"component-sum","value":1218872000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":194644000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-66612000},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":8.979809741769378},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":6.792807094593234},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":2.285024561609161},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-163166000},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":286048000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":76237000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-15664000},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.7595161973994238},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.618566130728982},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.259187181399576},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":-145601000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":31915000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":25384000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-14283000},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":7.357189237479791},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.2116266101847835},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.1151671557047975},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":57570000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":74934000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":75373000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-13916000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":4.100574384723648},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":3.7710068850089393},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.989543533358502},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":91233000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":46863000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":30703000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-16495000},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":7.318401283187609},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":31.69171536081513},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.97562063800631},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":96547000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":62963000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":207697000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-60358000},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":5.262774100004399},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":11.65362448231878},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.97562063800631},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":96547000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":216675000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":1445000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-17506000},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.704820482958164},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":6.504194493476244},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.3200229397796082},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":-224710000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":64636000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":28587000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-23000000},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.755945275369902},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":6.922490288801312},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":2.0031927136994616},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":190181000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":79900000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":102976000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-18344000},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":9.00149088721127},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.53442526742604},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.9098072618751554},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":207901000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":141205000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":55819000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-39342000},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":10.968426338038594},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.226102074193825},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.8867442702318011},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":217521000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":75669000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":188827000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-98192000},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.130716040187451},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":10.059696598547607},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.8867442702318011},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":217521000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":361410000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-66174000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-28252000},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":5.7791184327050455},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":11.809898598524413},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":1.7806861294163585},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":329356000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":116727000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-3204000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-24451000},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.858302987247866},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":7.738726304972059},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.8233926370426388},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":325125000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":82281000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":65950000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-23009000},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.201889499472131},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":5.839717387184971},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":1.5513837249396083},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":278271000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":64941000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":75088000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-17792000},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.9702519260541886},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":19.10742680208205},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.5966324045875162},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":312664000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":192309000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":71660000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-93504000},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":4.929778974038735},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.181580158105167},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.5966324045875162},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":312664000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":456258000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-12832000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-25235000},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.1041205478404439},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-4.5400726794008115},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":1.545826181299133},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":330246000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":-71613000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":93974000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-14974000},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":0.9001778299235224},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":2.8878599294500753},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.7215378484887007},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":251283000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":68139000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":103627000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-15912000},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":5.61297215271792},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":10.825236895765864},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.6592998703382675},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":219714000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":115301000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":-43697000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-13470000},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.87043891381442},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":30.131853303193985},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.8682667014866592},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":98564000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":333751000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":141072000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-69591000},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":3.4753476922565723},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":10.396414688066024},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.8682667014866592},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":98564000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":445578000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":10886000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-13113000},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":4.7503351088840695},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.783452990013405},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.9805677058294726},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":160194000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":162483000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":34457000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-14389000},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.69211834957661},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":14.399015417798369},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.8176483101078882},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":395525000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":166279000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":10993000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-113433000},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":-2.051675487623481},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.8905657766642445},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.6672241769374951},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":422007000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":43126000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":65704000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-84545000},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":12.775501814050708},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":6.6815772132560625},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.3507181062346953},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":-41090000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":154044000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":450004000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-243712000},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":13.144552708574034},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":6.063862051793372},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.3507181062346953},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":-41090000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":608822000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":10084000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-39275000},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":5.808900780526396},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.5176092236430203},"currentRatio@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q1"},{"ref":"currentLiabilities@2011Q1"}],"value":1.2226103668418504},"netDebt@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"cash@2011Q1","weight":-1}],"value":70614000},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":40456000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":77088000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-53567000},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.251842886482006},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":4.365079743258633},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.1538674369021826},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":102966000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":88131000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":30770000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-52780000},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":6.937198888294101},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":-0.5908159818587295},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.1842531898222277},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":138912000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":40089000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":58968000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-70759000},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":10.501806480261354},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.93163728913584},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.2511852673280057},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":180801000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":112078000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":176910000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-216381000},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":9.47584470434887},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.3224645398166817},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.2511852673280057},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":180801000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":289014000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":39141000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-44875000},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.550562340807045},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.805889716437171},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.2865545094565498},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":158137000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":51206000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":32736000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-52955000},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":8.333977037323127},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":6.090141965989022},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.3321111200064046},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":188450000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":74662000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":71242000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-54561000},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.623526583314058},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":10.712629481209202},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.412236252419804},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":147817000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":102146000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":116100000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-72297000},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-2.5589050453682423},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-5.07193397411069},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.2907574097520522},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":-59047000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":-36811000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":259219000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-224688000},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":4.406499938029749},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.9172611165438034},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.2907574097520522},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":-59047000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":160636000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":37556000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-36462000},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":5.7172847118236},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":0.6315021971676601},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.4665605424975576},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":153074000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":46579000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":72303000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-51190000},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":11.084792516190934},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":5.175678543092791},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.5817518146739609},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":60337000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":87654000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":94469000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-55646000},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":9.214917398764866},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.545025645338576},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.5198568959376717},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":6408000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":93533000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-100557000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-63159000},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":11.233773272050938},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":18.042599412851317},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.8224714674625766},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":-122111000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":83131000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":103771000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-206457000},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":5.746131088109599},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":9.108083436065957},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.8224714674625766},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":-122111000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":141162000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":40493000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-59128000},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":5.96045019126806},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":20.94843666023837},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.865485176520456},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":-239673000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":175631000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":55331000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-53026000},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.132640123993811},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":111.39683067540402},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.2400394860695854},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":73179000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":415038000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":78612000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-60280000},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":5.860168798572251},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.887294601147604},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.2459891045183624},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":-44961000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":35628000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-98229000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-64858000},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":13.609208039855694},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":45.9591135543721},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.6089797029288384},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":-373206000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":486939000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":76207000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-237292000},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":8.502640816767943},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":47.27175275992389},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.6089797029288384},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":-373206000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":1113236000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":-93466000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-47595000},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.3688071977449126},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.2476348611808312},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.7520880001886392},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":-219722000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":7912000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":70516000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-52645000},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.257574644949992},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":8.517234795635124},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":2.338089104879258},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":-272115000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":67873000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":19039000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-19778000},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-33.31966599733097},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":-35.98869404706968},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.557886615800038},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":-578169000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":-253605000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-62297000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-16841000},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":11.001724621856782},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":8.301709857925555},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.5659857491356948},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":-354407000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":89584000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":-66208000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-136859000},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-6.114966316256747},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-3.8921331387556775},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.5659857491356948},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":-354407000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":-88236000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":50192000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-10690000},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":6.0150563366237915},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":6.278459135174661},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.181868959218952},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":-130673000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":68563000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":74207000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-11512000},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.310371693010225},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":9.661760473691157},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.1863750985768657},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":-200312000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":92970000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":-14317000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-19171000},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":8.417760818997552},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.3288248144418455},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.27512906849217},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":-102273000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":49540000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":84562000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-25239000},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":12.038203307289475},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":5.863918586865191},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":2.285024561609161},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-163166000},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":74975000},"operatingMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":1.7959173876155279},"netMargin@2009Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q2"},{"ref":"revenue@2009Q2"}],"scale":100,"value":1.1516102140089495},"freeCashFlow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q3"},{"ref":"capex@2009Q3","weight":-1}],"value":170230000},"capexOutflow@2009Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q3","weight":-1}],"value":-50978000},"operatingMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":6.730465713198304},"netMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":1.5584499916125087},"freeCashFlow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2009Q4"},{"ref":"capex@2009Q4","weight":-1}],"value":73027000},"capexOutflow@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2009Q4","weight":-1}],"value":-74722000},"operatingMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":16.641898367957133},"netMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":7.258606798742546},"currentRatio@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2009Q4"},{"ref":"currentLiabilities@2009Q4"}],"value":1.4026756724802265},"netDebt@2009Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"cash@2009Q4","weight":-1}],"value":-43264000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":393628000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-257758000},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":6.712813566217603},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.1445479006204287},"currentRatio@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2009"},{"ref":"currentLiabilities@FY2009"}],"value":1.4026756724802265},"netDebt@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"cash@FY2009","weight":-1}],"value":-43264000},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":276772000},"freeCashFlow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q1"},{"ref":"capex@2010Q1","weight":-1}],"value":143708000},"capexOutflow@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q1","weight":-1}],"value":-35028000},"operatingMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":9.474921469832234},"netMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":4.075655692448034},"ebit@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q1"},{"ref":"interestExpense@2010Q1"}],"value":95463000},"freeCashFlow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q2"},{"ref":"capex@2010Q2","weight":-1}],"value":88775000},"capexOutflow@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q2","weight":-1}],"value":-49807000},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":14.040840536922197},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.718968715284119},"currentRatio@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q2"},{"ref":"currentLiabilities@2010Q2"}],"value":1.5040444445743082},"netDebt@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"cash@2010Q2","weight":-1}],"value":-259547000},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":166413000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":151817000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-74332000},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":11.615541576717208},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":5.166894092696879},"currentRatio@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q3"},{"ref":"currentLiabilities@2010Q3"}],"value":1.3174270675768855},"netDebt@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"cash@2010Q3","weight":-1}],"value":-178328000},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":152700000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":-16447000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-21602000},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.6128392652483226},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":9.81318320931801},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.583738161664972},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":521615000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":111682000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":39889000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-162537000},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":2.4286136672803984},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":11.050780703169579},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.583738161664972},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":521615000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":483570000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":30685000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-14207000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":32.711613705162556},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":4.36974771542361},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.453897964515956},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.6943355591950078},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":495702000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":143583000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":36569000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-17947000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":32.30187013421165},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.213855750871636},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":-7.230778461848362},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":1.5693725653526718},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":479784000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":-72042000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":79314000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-24943000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":31.377822641979066},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.8800637668677},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.23772912514149},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.4367156388468225},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":560563000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":58019000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":6352000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-25587000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.743376139063486},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-5.1627206700550365},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":0.5789299569937747},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.4663826911137134},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":557041000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":46577000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":152920000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-82684000},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.137804806888431},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":1.7092398941723173},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.4663826911137134},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":557041000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":176137000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":257000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-22554000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":29.50251370273357},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":2.6810244041467852},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.067345518280328},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.4558251084829406},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":567650000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":86471000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":21073000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-18355000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":30.51088734016954},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.25385090846236},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":11.11204625524548},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.503021958936725},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":594987000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":177745000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":120040000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-20247000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":29.682983376802376},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-5.138193769067375},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":-2.07202935802267},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.5610531945187212},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":601705000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":76000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":25058000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-32291000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":29.184967942592344},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":3.4961900493052442},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.564484626071187},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.5038851602735348},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":641936000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":98013000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":166428000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-93447000},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":1.5717991690368724},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":4.6499143690752875},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.5038851602735348},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":641936000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":362305000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":-20191000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-21258000},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.0747955601902377},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":10.790674109149084},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.5710643383359586},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":684692000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":188167000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":33739000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-18302000},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.1860657397408207},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-1.775107991360691},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.605300822241666},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":694055000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":76656000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":219448000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-18120000},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.763632387368059},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":6.0060704362794715},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.5652015259827774},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":520830000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":138902000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":91080000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-25232000},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":5.8197945095520955},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":44.051292342270024},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.749146315341153},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":487340000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":807134000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":324076000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-82912000},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.498190738115395},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":15.125203928110437},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.749146315341153},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":487340000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":1210859000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":30532000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-15482000},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.0717376481132845},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.0493775275213033},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.621785772014871},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":707935000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":115898000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":77993000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-16803000},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":5.983934487716446},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.022688464613431},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.2723942492028961},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":640152000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":78729000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":161753000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-16333000},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.2496795972034445},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.612083896661009},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.3244353546562755},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":541074000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":200202000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":5026000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-23263000},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":3.803865175293381},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":8.690769190186865},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.7507853380518432},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":613768000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":173625000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":275304000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-71881000},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":4.78354853638241},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.951079116769957},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.7507853380518432},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":613768000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":568454000},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":6.4210068897955175},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":21.581704805966346},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.8595417159654302},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":743607000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":334649000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":7.842571588587729},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":13.083023148458},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.754546382344284},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":11.468370801475903},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":4.543093766507797},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":8.013477652607447},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":0.21912664762008746},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":4.24973650057903},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.260994181686687},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":8.100428538051073},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":7.004057172827848},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-9.559967581576974},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-0.4343806009202795},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":8.926396145204516},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":9.834991970953977},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":2.4439829623761},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-1.7523902127258602},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":14.39396144108101},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":14.453221977678659},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":-5.552273094022828},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.882869218700082},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":1.5279561516165934},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":4.300931658411887},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":1.3581061381010975},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":5.5579569957053225},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.811667800812703},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":0.9800558060336994},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":7.346577020027542},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.0390183486782196},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":5.667705669147393},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":5.017304325556715},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":4.729390100675196},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.8313261472560654},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.11747909443198},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":12.959165791374176},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.686060488894872},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":4.594478209381759},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.337984574791962},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":11.034796128026949},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-11.595033450870691},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.9902684070842063},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":6.400840947172077},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":8.214441597311092},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":11.179101400018487},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-13.499948462463493},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":2.784293351338238},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":-14.436575665134956},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":10.356445240787792},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":2.9682023971364075},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-10.107127733963694},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":-2.5601346267024576},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":8.341144015687838},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.79887205791396},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":-2.303108883305075},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":13.431515345969292},"fcfMargin@2009Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q3"},{"ref":"revenue@2009Q3"}],"scale":100,"value":15.352716555104015},"fcfMargin@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2009Q4"},{"ref":"revenue@2009Q4"}],"scale":100,"value":6.486866287606582},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":9.09903745688898},"fcfMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":12.77714503163879},"fcfMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":7.437471619898493},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":12.827419552442471},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":-1.9059461301077374},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":1.2520190058048184},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":3.354574782911948},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":3.91823868372724},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":7.83396119070995},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":0.5969745270818924},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":3.896554281024326},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":0.024914061030724757},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":1.9070605493760626},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.7996354538249},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.1475592061452864},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.769708646469652},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":-1.7516843619378448},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.8465004049676024},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":18.178835980589184},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":7.310964841868679},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":6.764401874886243},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.618715772590626},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.415100857726613},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":12.648227834342956},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.40175313365046195},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":5.605221800066496},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":53403000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":89662000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":143310000},"ebitda@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q1"},{"ref":"depreciationAndAmortization@2015Q1"}],"value":71226000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":91586000},"#645":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2938660000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#645"}],"scale":100,"value":16.528587859772824},"#646":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2967764000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#646"}],"scale":100,"value":16.41592795114436},"#647":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":3026089000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#647"}],"scale":100,"value":16.183165795850684},"#648":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":3046919000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#648"}],"scale":100,"value":15.9584813380336},"#649":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":3401706000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#649"}],"scale":100,"value":14.303440685350232},"#650":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":3401706000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#650"}],"scale":100,"value":14.303440685350232},"#651":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2975467000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#651"}],"scale":100,"value":3.0609984920014233},"#652":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":3355638000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#652"}],"scale":100,"value":14.267748785774867},"#653":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":3447891000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#653"}],"scale":100,"value":13.720271319481967},"#654":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":3387559000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#654"}],"scale":100,"value":13.897233966995111},"#655":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":3387559000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#655"}],"scale":100,"value":13.897233966995111},"#656":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":3499774000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#656"}],"scale":100,"value":14.293437233375641},"#657":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":3535948000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#657"}],"scale":100,"value":14.058294974926103},"#658":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":3479446000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#658"}],"scale":100,"value":12.086263157985496},"#659":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":3839625000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#659"}],"scale":100,"value":13.356226193964254},"#660":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":3839625000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#660"}],"scale":100,"value":13.356226193964254},"#661":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":3721732000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#661"}],"scale":100,"value":13.673526196942715},"#662":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":3724946000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#662"}],"scale":100,"value":13.732548069153216},"#663":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":3762044000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#663"}],"scale":100,"value":13.699627117598837},"#664":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":4278948000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#664"}],"scale":100,"value":11.978528367252887},"#665":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":4278948000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#665"}],"scale":100,"value":11.978528367252887},"#666":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":4375168000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#666"}],"scale":100,"value":11.664214951288727},"#667":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":4486239000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#667"}],"scale":100,"value":11.375385930174474},"#668":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":4529627000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#668"}],"scale":100,"value":12.272290853087902},"#669":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":3211014000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#669"}],"scale":100,"value":12.352795721227002},"#670":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":3211014000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#670"}],"scale":100,"value":12.352795721227002},"#671":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"equity@2011Q1"}],"value":3097770000},"debtToCapital@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q1"},{"ref":"#671"}],"scale":100,"value":12.905541728404627},"#672":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":3111169000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#672"}],"scale":100,"value":12.93173080600893},"#673":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":3054217000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#673"}],"scale":100,"value":14.736051826049032},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":3163796000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#674"}],"scale":100,"value":17.760310715355857},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":3163796000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#675"}],"scale":100,"value":17.760310715355857},"#676":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":3079952000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#676"}],"scale":100,"value":14.712177332633756},"#677":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":3037440000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#677"}],"scale":100,"value":14.89968526127265},"#678":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":3096262000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#678"}],"scale":100,"value":14.645756722137856},"#679":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":3039602000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#679"}],"scale":100,"value":14.91590017377275},"#680":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":3039602000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#680"}],"scale":100,"value":14.91590017377275},"#681":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":3069270000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#681"}],"scale":100,"value":14.782863677682315},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":3132015000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#682"}],"scale":100,"value":14.268897179611209},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":3180080000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#683"}],"scale":100,"value":14.0898027722573},"#684":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":3747896000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#684"}],"scale":100,"value":11.942914104340142},"#685":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":3747896000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#685"}],"scale":100,"value":11.942914104340142},"#686":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":3815624000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#686"}],"scale":100,"value":10.566030615175919},"#687":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":3230401000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#687"}],"scale":100,"value":12.326704950871424},"#688":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":3298292000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#688"}],"scale":100,"value":12.075886549765757},"#689":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":3540320000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#689"}],"scale":100,"value":11.2855617571293},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":3540320000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#690"}],"scale":100,"value":11.2855617571293},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":3521010000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#691"}],"scale":100,"value":11.3502943757615},"#692":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":4126079000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#692"}],"scale":100,"value":22.956879885237292},"#693":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2962245000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#693"}],"scale":100,"value":13.497263055554148},"#694":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2890498000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#694"}],"scale":100,"value":13.831526608909606},"#695":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2890498000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#695"}],"scale":100,"value":13.831526608909606},"#696":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2840047000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#696"}],"scale":100,"value":14.081245838537178},"#697":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2872508000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#697"}],"scale":100,"value":13.926088282434723},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2999709000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#698"}],"scale":100,"value":16.365254096314008},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2938660000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#699"}],"scale":100,"value":16.528587859772824},"#700":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"equity@2009Q4"}],"value":3339316000},"debtToCapital@2009Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2009Q4"},{"ref":"#700"}],"scale":100,"value":11.957388878440973},"#701":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2009"},{"ref":"equity@FY2009"}],"value":3339316000},"debtToCapital@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2009"},{"ref":"#701"}],"scale":100,"value":11.957388878440973},"#702":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"equity@2010Q2"}],"value":3360489000},"debtToCapital@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q2"},{"ref":"#702"}],"scale":100,"value":11.887555650383025},"#703":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"equity@2010Q3"}],"value":3190469000},"debtToCapital@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q3"},{"ref":"#703"}],"scale":100,"value":12.523143149173366},"#704":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":5079170000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#704"}],"scale":100,"value":13.141930669774787},"#705":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":5079170000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#705"}],"scale":100,"value":13.141930669774787},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":5100867000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#706"}],"scale":100,"value":12.310181778901509},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":4928395000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#707"}],"scale":100,"value":12.299176506753213},"#708":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4987297000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#708"}],"scale":100,"value":14.242905525778793},"#709":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":4479021000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#709"}],"scale":100,"value":16.216936692192334},"#710":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":4479021000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#710"}],"scale":100,"value":16.216936692192334},"#711":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":4460849000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#711"}],"scale":100,"value":15.492992477440954},"#712":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":4539250000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#712"}],"scale":100,"value":15.569201960676324},"#713":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":4475827000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#713"}],"scale":100,"value":17.017771240934916},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4813701000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#714"}],"scale":100,"value":16.86504832767968},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4813701000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#715"}],"scale":100,"value":16.86504832767968},"#716":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":4886034000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#716"}],"scale":100,"value":16.691492527477294},"#717":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":4830292000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#717"}],"scale":100,"value":17.282019389304},"#718":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":4797621000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#718"}],"scale":100,"value":15.949384080151392},"#719":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5035007000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#719"}],"scale":100,"value":14.859800592134231},"#720":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5035007000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#720"}],"scale":100,"value":14.859800592134231},"#721":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":5190400000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#721"}],"scale":100,"value":16.658350030826142},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":5200929000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#722"}],"scale":100,"value":15.696714952271027},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":5220556000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#723"}],"scale":100,"value":14.019502903522154},"#724":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":5708083000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#724"}],"scale":100,"value":15.429978856299043},"#725":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":5708083000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#725"}],"scale":100,"value":15.429978856299043},"#726":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":5696473000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#726"}],"scale":100,"value":15.80579772782211},"#727":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":4392747500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#727"}],"scale":100,"value":3.837916930121752},"#728":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":151896000},"#729":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4364315000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#729"}],"scale":100,"value":3.4804087239349126},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":133126000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4418539000},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#731"}],"scale":100,"value":3.0128963442441044},"#732":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":124784000},"#733":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4529280000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#733"}],"scale":100,"value":2.755051575526353},"#734":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":302044000},"#735":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4685246500},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#735"}],"scale":100,"value":6.446704565063972},"#736":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4685246500},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#736"}],"scale":100,"value":6.446704565063972},"#737":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":323849000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":4588531500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#738"}],"scale":100,"value":7.0577918011459655},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":328419000},"#740":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":4619686000},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#740"}],"scale":100,"value":7.109119537561644},"#741":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":428699000},"#742":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":4746829000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#742"}],"scale":100,"value":9.031271191778764},"#743":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":271206000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4850932000},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#744"}],"scale":100,"value":5.590801932494622},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4850932000},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#745"}],"scale":100,"value":5.590801932494622},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":310063000},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":4979096000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#747"}],"scale":100,"value":6.227295075250608},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":320578000},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":4971941500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#749"}],"scale":100,"value":6.447742798261001},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":238659000},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":5180744500},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#751"}],"scale":100,"value":4.606654506895678},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":327855000},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":5347638500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"#753"}],"scale":100,"value":6.130837004034585},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":5347638500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#754"}],"scale":100,"value":6.130837004034585},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":212862000},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5421529500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#756"}],"scale":100,"value":3.926235207241794},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":174635000},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":5442633500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"#758"}],"scale":100,"value":3.2086489013085298},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":209105000},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":5649629500},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#760"}],"scale":100,"value":3.701216159395939},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":300365000},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":6187677500},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#762"}],"scale":100,"value":4.854244585306846},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":6187677500},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#763"}],"scale":100,"value":4.854244585306846},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":446060000},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":6082122500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#765"}],"scale":100,"value":7.333952908709089},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":542564000},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":6124429500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#767"}],"scale":100,"value":8.859012908875838},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":504535000},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":6245492500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"#769"}],"scale":100,"value":8.078386132078455},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"}],"rule":"trailing-year","value":278114000},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2009Q4","weight":0.5},{"ref":"totalAssets@2010Q4","weight":0.5}],"rule":"average-balance","value":5172286500},"returnOnAssets@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"#771"}],"scale":100,"value":5.377002994710367},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2009","weight":0.5},{"ref":"totalAssets@FY2010","weight":0.5}],"rule":"average-balance","value":5172286500},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#772"}],"scale":100,"value":5.377002994710367},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"}],"rule":"trailing-year","value":247889000},"returnOnAssets@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"totalAssets@2011Q1"}],"scale":100,"value":4.952697541782623},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":201557000},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q2","weight":0.5},{"ref":"totalAssets@2011Q2","weight":0.5}],"rule":"average-balance","value":5161274500},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#775"}],"scale":100,"value":3.9051788468139024},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":134423000},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q3","weight":0.5},{"ref":"totalAssets@2011Q3","weight":0.5}],"rule":"average-balance","value":5054179500},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#777"}],"scale":100,"value":2.6596404025618794},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":117150000},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":5087676500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#779"}],"scale":100,"value":2.3026228180978094},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":5087676500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#780"}],"scale":100,"value":2.3026228180978094},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":133033000},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q1","weight":0.5},{"ref":"totalAssets@2012Q1","weight":0.5}],"rule":"average-balance","value":4972477000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#782"}],"scale":100,"value":2.6753869349219714},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":139266000},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":4985048000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#784"}],"scale":100,"value":2.793674203337661},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":239266000},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":4976301000},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#786"}],"scale":100,"value":4.808109477300508},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":132113000},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":5061027500},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#788"}],"scale":100,"value":2.610398777718556},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":5061027500},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#789"}],"scale":100,"value":2.610398777718556},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":105777000},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":4908164500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#791"}],"scale":100,"value":2.1551233663826874},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":98622000},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":4900811000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#793"}],"scale":100,"value":2.012360811302456},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":34953000},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":5031165500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#795"}],"scale":100,"value":0.6947296804289185},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":236865000},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":5458057500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#797"}],"scale":100,"value":4.339730755859571},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":5458057500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#798"}],"scale":100,"value":4.339730755859571},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":364227000},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":5398534000},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#800"}],"scale":100,"value":6.746776069206936},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":1069695000},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":5106863000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#802"}],"scale":100,"value":20.946224717600607},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":1115906000},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":5292158500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#804"}],"scale":100,"value":21.086027563233415},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":1293843000},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":5781682500},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#806"}],"scale":100,"value":22.37831288729535},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":5781682500},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#807"}],"scale":100,"value":22.37831288729535},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":1182345000},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":5722976000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#809"}],"scale":100,"value":20.659618352409655},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":489989000},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":5735823000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#811"}],"scale":100,"value":8.542610188633784},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":182586000},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":5006382500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#813"}],"scale":100,"value":3.6470645221374913},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":-100655000},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":5052572000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#815"}],"scale":100,"value":-1.9921536991457025},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":5052572000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#816"}],"scale":100,"value":-1.9921536991457025},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":-83901000},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4918957500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#818"}],"scale":100,"value":-1.7056662920954289},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":-81128000},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":5255289500},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#820"}],"scale":100,"value":-1.543739883406994},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":182841000},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4481487000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#822"}],"scale":100,"value":4.0799181164644684},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":168590000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4392747500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":3.837916930121752},"returnOnAssets@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"totalAssets@FY2009"}],"scale":100,"value":1.7888606815849584},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"},{"ref":"netIncome@2009Q3"}],"rule":"trailing-year","value":236970000},"returnOnAssets@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"totalAssets@2010Q2"}],"scale":100,"value":4.530927495026343},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2010Q3"},{"ref":"netIncome@2010Q2"},{"ref":"netIncome@2010Q1"},{"ref":"netIncome@2009Q4"}],"rule":"trailing-year","value":280842000},"returnOnAssets@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"totalAssets@2010Q3"}],"scale":100,"value":5.482831912103514},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":352075000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":6934822000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":5.076914735518807},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":6934822000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#829"}],"scale":100,"value":5.076914735518807},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":335249000},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":6939278000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#831"}],"scale":100,"value":4.83117984320559},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":152406000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":6868923500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":2.2187756203719546},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":145600000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":6978301500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":2.0864676024674487},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":67079000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":6989451000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":0.9597177231802612},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":6989451000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#838"}],"scale":100,"value":0.9597177231802612},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":23727000},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":6951167500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#840"}],"scale":100,"value":0.3413383435228686},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":214000000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":6882631500},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":3.1092758634542617},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":158189000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":6983160000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":2.265292503680282},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":205288000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":6870553500},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":2.9879397635139586},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":6870553500},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#847"}],"scale":100,"value":2.9879397635139586},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":277396000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":6898663500},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":4.021010736354948},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":133568000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":6919005500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":1.9304508429715803},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":229102000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":7055002500},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":3.247369508373668},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":724634000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":7432467500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":9.749575090641164},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":7432467500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#856"}],"scale":100,"value":9.749575090641164},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":624148000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":7435514000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":8.39414733130756},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":681937000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":7426542500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":9.1824291047954},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":732359000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":7636392500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":9.590379226840422},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":292291000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":8036459000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":3.63706204436556},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":8036459000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#865"}],"scale":100,"value":3.63706204436556},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":543502000},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":7880070500},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#867"}],"scale":100,"value":6.897171795607666},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":2471819500},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#868"}],"scale":100,"value":6.820481835344369},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":2460355500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#728"},{"ref":"#869"}],"scale":100,"value":6.1737419653379355},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":2504426000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#730"},{"ref":"#870"}],"scale":100,"value":5.315629210046533},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":2534738000},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#732"},{"ref":"#871"}],"scale":100,"value":4.922954561773248},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":2684043000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#734"},{"ref":"#872"}],"scale":100,"value":11.253321947524686},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":2684043000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#873"}],"scale":100,"value":11.253321947524686},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":2682483000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#737"},{"ref":"#874"}],"scale":100,"value":12.072732613776118},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":2706618000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#739"},{"ref":"#875"}],"scale":100,"value":12.13392506811083},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":2767754000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#741"},{"ref":"#876"}],"scale":100,"value":15.489057192221564},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":2915963500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#743"},{"ref":"#877"}],"scale":100,"value":9.300733702599501},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":2915963500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#878"}],"scale":100,"value":9.300733702599501},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":2941962000},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#746"},{"ref":"#879"}],"scale":100,"value":10.53932715650304},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":2957859000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#748"},{"ref":"#880"}],"scale":100,"value":10.83817720858229},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":3016871000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#750"},{"ref":"#881"}],"scale":100,"value":7.9108122289617295},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":3121789000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#752"},{"ref":"#882"}],"scale":100,"value":10.50215117037058},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":3121789000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#883"}],"scale":100,"value":10.50215117037058},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":3106188000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#755"},{"ref":"#884"}],"scale":100,"value":6.852836982178799},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":3126135000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#757"},{"ref":"#885"}],"scale":100,"value":5.58629105908734},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":3152784500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#759"},{"ref":"#886"}],"scale":100,"value":6.632391145033859},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":3546594500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#761"},{"ref":"#887"}],"scale":100,"value":8.469110297216103},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":3546594500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#888"}],"scale":100,"value":8.469110297216103},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":3538839500},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#764"},{"ref":"#889"}],"scale":100,"value":12.60469710479947},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":3594664000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#766"},{"ref":"#890"}],"scale":100,"value":15.093594283081814},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":3610198000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#768"},{"ref":"#891"}],"scale":100,"value":13.975272270385169},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2009Q4","weight":0.5},{"ref":"equity@2010Q4","weight":0.5}],"rule":"average-balance","value":2877192500},"returnOnEquity@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#770"},{"ref":"#892"}],"scale":100,"value":9.666158937922994},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":2877192500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#893"}],"scale":100,"value":9.666158937922994},"returnOnEquity@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#773"},{"ref":"equity@2011Q1"}],"scale":100,"value":9.187927587467096},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q2","weight":0.5},{"ref":"equity@2011Q2","weight":0.5}],"rule":"average-balance","value":2834925000},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#774"},{"ref":"#894"}],"scale":100,"value":7.109782445743715},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q3","weight":0.5},{"ref":"equity@2011Q3","weight":0.5}],"rule":"average-balance","value":2697534000},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#776"},{"ref":"#895"}],"scale":100,"value":4.98318093488349},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":2708130000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#778"},{"ref":"#896"}],"scale":100,"value":4.325863234039725},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":2708130000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#897"}],"scale":100,"value":4.325863234039725},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q1","weight":0.5},{"ref":"equity@2012Q1","weight":0.5}],"rule":"average-balance","value":2662405000},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#781"},{"ref":"#898"}],"scale":100,"value":4.996722887765009},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":2646856000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#783"},{"ref":"#899"}],"scale":100,"value":5.26156315266112},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":2623468500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#785"},{"ref":"#900"}],"scale":100,"value":9.120216232823074},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":2594057000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#787"},{"ref":"#901"}],"scale":100,"value":5.092910448768087},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":2594057000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#902"}],"scale":100,"value":5.092910448768087},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":2621184000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#790"},{"ref":"#903"}],"scale":100,"value":4.035466415177264},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":2634991000},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#792"},{"ref":"#904"}],"scale":100,"value":3.742783182181647},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":2687402000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#794"},{"ref":"#905"}],"scale":100,"value":1.3006241715976992},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":2943253000},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#796"},{"ref":"#906"}],"scale":100,"value":8.047728142976496},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":2943253000},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#907"}],"scale":100,"value":8.047728142976496},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":3014004000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#799"},{"ref":"#908"}],"scale":100,"value":12.084489602535363},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":2758655000},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#801"},{"ref":"#909"}],"scale":100,"value":38.775961473979166},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":2816003500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#803"},{"ref":"#910"}],"scale":100,"value":39.627294497325735},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":3220531500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#805"},{"ref":"#911"}],"scale":100,"value":40.17482828533117},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":3220531500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#912"}],"scale":100,"value":40.17482828533117},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":3266914500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#808"},{"ref":"#913"}],"scale":100,"value":36.191488941629785},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":3005529500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#810"},{"ref":"#914"}],"scale":100,"value":16.302917672243776},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":2731208500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#812"},{"ref":"#915"}],"scale":100,"value":6.685172516122442},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":2815736500},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#814"},{"ref":"#916"}],"scale":100,"value":-3.5747308031131464},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":2815736500},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#917"}],"scale":100,"value":-3.5747308031131464},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":2780749000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#817"},{"ref":"#918"}],"scale":100,"value":-3.0172086729151033},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":2825670000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#819"},{"ref":"#919"}],"scale":100,"value":-2.8711066755849055},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":2535611000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#821"},{"ref":"#920"}],"scale":100,"value":7.210924704144286},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":2471819500},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#921"}],"scale":100,"value":6.820481835344369},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"equity@FY2009"}],"scale":100,"value":3.1555556916090057},"returnOnEquity@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"equity@2010Q2"}],"scale":100,"value":8.003015188403682},"returnOnEquity@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#826"},{"ref":"equity@2010Q3"}],"scale":100,"value":10.062696126942997},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":4089031000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#922"}],"scale":100,"value":8.61023063899491},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":4089031000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#923"}],"scale":100,"value":8.61023063899491},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":4168890000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#830"},{"ref":"#924"}],"scale":100,"value":8.041684956906995},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":4149077500},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#925"}],"scale":100,"value":3.67325025864183},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":4125349500},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#926"}],"scale":100,"value":3.5293979334357},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":4082165000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#927"}],"scale":100,"value":1.6432211828772234},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":4082165000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#928"}],"scale":100,"value":1.6432211828772234},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":4121335500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#839"},{"ref":"#929"}],"scale":100,"value":0.57571144110932},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":4077384000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#930"}],"scale":100,"value":5.248463230345732},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":3995551000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#931"}],"scale":100,"value":3.9591285407194152},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":3877264500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#932"}],"scale":100,"value":5.294660707310528},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":3877264500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#933"}],"scale":100,"value":5.294660707310528},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":3920106000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#934"}],"scale":100,"value":7.0762372241975084},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":3914022500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#935"}],"scale":100,"value":3.4125506432321226},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":3873285500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#936"}],"scale":100,"value":5.914926746298459},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":4144341500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#937"}],"scale":100,"value":17.484900797871024},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":4144341500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#938"}],"scale":100,"value":17.484900797871024},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":4198123500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#939"}],"scale":100,"value":14.867309168012804},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":4190037000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#940"}],"scale":100,"value":16.275202343081936},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":4260545000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#941"}],"scale":100,"value":17.189326717591292},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":4557071000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#942"}],"scale":100,"value":6.414010227183206},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":4557071000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#943"}],"scale":100,"value":6.414010227183206},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":4590327000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#866"},{"ref":"#944"}],"scale":100,"value":11.840158664077745},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":299148000},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":4546284500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"#946"}],"scale":100,"value":6.58005454784011},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":109956000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":4.430333334676395},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":76719000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#948"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":13.165739115213725},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":-3410000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":-0.5043729579181422},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":17541000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":2.6689489900718844},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":23533000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":3.082341599888938},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-42978000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-1.4657758827379297},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":-19802000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":-2.7042418167392057},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":148281000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":22.712143746620693},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":92454000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#955"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":12.894884390403117},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":102781000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":9.659577907431348},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":490384000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#957"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":12.49547393765258},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":121116000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":11.741211734619682},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":80281000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#959"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":7.265255443670093},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":95643000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":8.604711210514626},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":14805000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#961"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":2.340267459138179},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":7308000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":1.0849458566291936},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":-61773000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#963"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":-8.784493853143815},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-111258000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#964"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-15.290568630819445},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-150918000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-5.513928956621628},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-45685000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#966"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-7.056415801058035},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":-51957000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":-7.630747991599229},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":-19794000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#968"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":-3.085907781339259},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":13212000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":2.143528125288996},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":-139617000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#970"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":-16.098966609089505},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":136430000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":5.246093020000764},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-184796000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-22.607338246376386},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":-193570000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#973"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":-22.322499400335815},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":-104224000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#974"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":-4.03013942927497},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-19023000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-3.1613321368032743},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":47154000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#976"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":7.497459983813859},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":35587000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":5.724714383612328},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":46238000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#978"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":7.344272918887063},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-152896000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-17.859574980054926},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":13270000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#980"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":1.9635493040275787},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":104120000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":4.017213985707491},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":32763000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#982"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":4.968336578530752},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":64925000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#983"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":9.651734785045418},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":64054000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#984"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":9.492772309215347},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":74391000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#985"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":10.795588945953117},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":236133000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#986"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":8.75875289228425},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":40058000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#987"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":5.787064124623131},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-84731000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#988"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-11.487360392189828},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-21838000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#989"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-2.9557943748138915},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":75920000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#990"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":9.646625015406386},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":296853000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#991"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":10.274855224132185},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":202266000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":28.390003579173428},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":132150000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#993"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":16.494997204026205},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":203002000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#994"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":25.079438028454383},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":201101000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#995"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":23.304412519656847},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":738519000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#996"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":23.180320994458835},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":116825000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#997"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":12.771653870415122},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":171697000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#998"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":18.396724747187942},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":99081000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#999"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":9.786377042347283},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":78987000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1000"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":6.769465201364744},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":376027000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1001"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":8.517270130062515},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":13253000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1002"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":1.149773307352886},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":30492000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1003"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":2.5725566954643675},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":71697000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1004"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":5.939302264319113},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":5217000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1005"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":0.4187670573125635},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":120659000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1006"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":2.51850172744017},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":86734000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1007"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":7.134067900889307},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"revenue@FY2008","weight":-1}],"value":114325000},"revenueGrowth@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@FY2008"}],"scale":100,"rule":"year-on-year","value":2.7144524261494496},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"revenue@2009Q2","weight":-1}],"value":110439000},"revenueGrowth@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1009"},{"ref":"revenue@2009Q2"}],"scale":100,"rule":"year-on-year","value":10.195821743220645},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"revenue@2009Q3","weight":-1}],"value":74741000},"revenueGrowth@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1010"},{"ref":"revenue@2009Q3"}],"scale":100,"rule":"year-on-year","value":6.74074715411519},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"revenue@2009Q4","weight":-1}],"value":56394000},"revenueGrowth@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1011"},{"ref":"revenue@2009Q4"}],"scale":100,"rule":"year-on-year","value":5.009384712822462},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":260377000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1012"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":6.0188301541363565},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":-95806000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1013"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":-8.518155961402185},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":-144313000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1014"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":-12.090384025710065},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":-171037000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1015"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":-14.451368147118593},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":-141740000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1016"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":-11.989906620164259},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":-1060420000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1017"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":-23.120880635145035},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":-201309000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1018"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":-19.5650589306662},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":-194875000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1019"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":-18.57181658335756},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":-134861000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1020"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":-13.319631248654318},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":-144530000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1021"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":-13.891492001795424},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":-153411000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1022"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":-4.350854524266468},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":-10196000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1023"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":-1.2319782700105808},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":12722000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":1.488945846938905},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":-21536000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1025"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":-2.4538619041813425},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":-28649000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1026"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":-3.1978220564778503},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":-771984000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1027"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":-22.88997226460645},"revenue@FY2008":{"kind":"filed","concept":"Revenues","filing":53,"unit":"USD","start":"2007-12-31","end":"2008-12-28","value":4211715000}},"quality":[{"metric":"revenue","periodKey":"FY2010","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.6840e+9 but the year reports 4.5864e+9 (2.08% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2011","rule":"period-consistency","severity":"warning","message":"Quarters sum to 4.1311e+9 but the year reports 3.5260e+9 (14.65% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2012","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4556e+9 but the year reports 3.3726e+9 (2.40% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"revenue","periodKey":"FY2013","rule":"period-consistency","severity":"warning","message":"Quarters sum to 3.4079e+9 but the year reports 2.6006e+9 (23.69% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"dilutedShares","periodKey":"2013Q1","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 74 of 86 period(s), by up to 10.4% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}