{"schemaVersion":2,"ticker":"GNRC","company":{"ticker":"GNRC","name":"GENERAC HOLDINGS INC.","exchange":"NYSE","cik":1474735,"sic":"3621","sicDescription":"Motors & Generators","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:40.657Z","filingsThrough":"Q2 2026","annual":{"keys":["FY2009","FY2010","FY2011","FY2012","FY2013","FY2014","FY2015","FY2016","FY2017","FY2018","FY2019","FY2020","FY2021","FY2022","FY2023","FY2024","FY2025"],"labels":["2009","2010","2011","2012","2013","2014","2015","2016","2017","2018","2019","2020","2021","2022","2023","2024","2025"],"series":{"revenue":[588248000,592880000,791976000,1176306000,1485765000,1460919000,1317299000,1447743000,1679373000,2023464000,2204336000,2485200000,3737184000,4564737000,4022667000,4295834000,4209147000],"costOfRevenue":[352398000,355523000,497322000,735906000,916205000,944700000,857349000,935322000,1094587000,1298424000,1406584000,1527546000,2377102000,3042733000,2657236000,2630208000,2597410000],"grossProfit":[235850000,237357000,294654000,440400000,569560000,516219000,459950000,512421000,584786000,725040000,797752000,957654000,1360082000,1522004000,1365431000,1665626000,1611737000],"operatingExpenses":[137338000,147061000,181673000,216845000,218095000,222844000,280389000,309669000,334152000,367859000,425589000,478548000,638946000,955674000,979232000,1128884000,1322546000],"operatingIncome":[98512000,90296000,112981000,223555000,351465000,293375000,179561000,202752000,250634000,357181000,372163000,479106000,721136000,566330000,386199000,536742000,289191000],"pretaxIncome":[43394000,57220000,86966000,156352000,278716000,258362000,122983000,153697000,203699000,311076000,319607000,446191000,691526000,508466000,290300000,409438000,199060000],"interestExpense":[70862000,27397000,23718000,49114000,54435000,47215000,42843000,44568000,42667000,40956000,41544000,32991000,32953000,54826000,97627000,89713000,70697000],"netIncome":[43055000,56913000,324643000,93223000,174539000,174613000,77747000,97154000,157808000,238257000,252007000,350576000,550494000,399502000,214606000,316315000,159554000],"dilutedEps":[null,null,4.79,1.35,2.51,2.49,1.12,1.47,2.53,3.54,4.03,5.48,8.3,5.42,3.27,5.39,2.69],"cash":[161307000,78583000,93126000,108023000,150147000,189761000,115857000,67272000,138472000,224482000,322883000,655128000,147339000,132723000,200994000,281277000,341413000],"currentAssets":[null,272519000,383265000,522553000,654179000,730478000,632017000,683509000,824557000,1120769000,1195829000,1669733000,1848464000,2182348000,1997692000,2032170000,2462478000],"totalAssets":[null,1209883000,1552793000,1603847000,1798205000,1864419000,1778635000,1865969000,2025965000,2426314000,2665669000,3235423000,4877780000,5169462000,5093312000,5109331000,5573679000],"currentLiabilities":[null,86685000,165390000,294859000,250845000,240522000,213224000,341939000,396423000,560706000,497064000,641524000,1155907000,992044000,880771000,1033152000,1215346000],"totalLiabilities":[null,768816000,783904000,1140219000,1481134000,1392743000,1312764000,1427434000,1427716000,1604049000,1571591000,1779012000,2605643000,2799736000,2743693000,2611888000,2934633000],"totalDebt":[null,657229000,597874000,893818000,1222416000,1112267000,1076788000,46645400,956595000,947471000,891503000,875108000,955816000,1430039000,1558704000,1327851000,1257097000],"equity":[-742814000,441067000,768889000,463628000,317071000,489799000,465871000,397179000,554320000,761261000,1032851000,1390204000,2214087000,2259255000,2343070000,2497443000,2638304000],"temporaryEquity":[null,null,null,null,null,null,null,33138000,43929000,61004000,61227000,66207000,58050000,110471000,6549000,0,742000],"operatingCashFlow":[74607000,114481000,169712000,235594000,259944000,252986000,188619000,241122000,257322000,247227000,308887000,486533000,411156000,58516000,521670000,741301000,437978000],"capex":[4525000,9631000,12060000,22392000,30770000,34689000,30651000,30467000,33261000,47601000,60802000,62128000,109992000,86188000,129060000,136733000,169850000],"depreciationAndAmortization":[null,null,null,null,null,34730000,40333000,54418000,51988000,47408000,60767000,68773000,92041000,156141000,166602000,171768000,194835000],"dilutedShares":[null,null,67797371,69193138,69667529,70171044,69200297,65382774,62642872,62233225,62865446,63737734,64253408,64681357,62058387,60350412,59275781],"sharesOutstanding":[null,null,67652812,68295960,68603909,68923959,66015094,62696607,62371299,62139358,62564713,62850598,63718986,61416907,60137757,59611934,58676763],"totalCosts":[489736000,502584000,678995000,952751000,1134300000,1167544000,1137738000,1244991000,1428739000,1666283000,1832173000,2006094000,3016048000,3998407000,3636468000,3759092000,3919956000],"freeCashFlow":[70082000,104850000,157652000,213202000,229174000,218297000,157968000,210655000,224061000,199626000,248085000,424405000,301164000,-27672000,392610000,604568000,268128000],"capexOutflow":[-4525000,-9631000,-12060000,-22392000,-30770000,-34689000,-30651000,-30467000,-33261000,-47601000,-60802000,-62128000,-109992000,-86188000,-129060000,-136733000,-169850000],"grossMargin":[40.09363397750609,40.03457698016462,37.20491530046365,37.43923774936114,38.334460698697306,35.335223924119,34.91614280432916,35.39447263775408,34.8216864270177,35.83162339433763,36.19012709496193,38.534282955094156,36.39323083904887,33.34264383687384,33.94342609020334,38.77305314870174,38.291297500419915],"operatingMargin":[16.746678271749328,15.230063419241668,14.265710072022383,19.0048337762453,23.65549060584951,20.081537717012374,13.63099797388444,14.00469558478266,14.924260423384203,17.65195723768745,16.883224698956965,19.278367938194112,19.296240163716853,12.40662934140565,9.600570964486993,12.494477207452617,6.870536952023771],"netMargin":[7.319191905454842,9.59941303467818,40.991519945048836,7.925063716413925,11.74741631415466,11.952271138920091,5.902000988386083,6.71072144710767,9.396840368399397,11.774709112689921,11.432331550181098,14.106550780621276,14.730181869557398,8.751917142214328,5.334918351432023,7.363296626452512,3.790649269317513],"currentRatio":[null,3.143784968564342,2.3173408307636496,1.7722131595101387,2.6079012936275388,3.0370527436159684,2.9640987881289163,1.9989208601534192,2.079992835935352,1.9988532314617642,2.4057847681586275,2.602759990273162,1.599145952053236,2.1998500066529307,2.268117365353764,1.966961299015053,2.0261538689393803],"netDebt":[null,578646000,504748000,785795000,1072269000,922506000,960931000,-20626600,818123000,722989000,568620000,219980000,808477000,1297316000,1357710000,1046574000,915684000],"ebit":[114256000,84617000,110684000,205466000,333151000,305577000,165826000,198265000,246366000,352032000,361151000,479182000,724479000,563292000,387927000,499151000,269757000],"fcfMargin":[11.913682664454447,17.684860342733774,19.906158772488055,18.12470564631992,15.424646562545222,14.942443763138133,11.991810515304422,14.550579764502402,13.341943689698477,9.865557281967952,11.254409491112064,17.07729760180267,8.058581006447636,-0.6062123622894375,9.75994284388939,14.07335572091473,6.370126773904547],"ebitda":[null,null,null,null,null,340307000,206159000,252683000,298354000,399440000,421918000,547955000,816520000,719433000,554529000,670919000,464592000],"debtToCapital":[null,59.840789732458276,43.743794644718946,65.84556586413014,79.4041131883543,69.4270398348133,69.80077904449395,10.509877329862892,63.312297515081916,55.44877722194001,46.327390906246976,38.63079346244579,30.15284694831356,38.76186067036132,39.94859774041244,34.71239073388869,32.2713117340166],"returnOnAssets":[null,4.704008569423655,23.502068284518344,5.906470170814537,10.260807301005395,9.534858068969132,4.268232093183356,5.331388540428534,8.109490037600843,10.702698550562532,9.898187012800317,11.881733075844267,13.570324814996,7.952470936800368,4.182222077578635,6.200648204587772,2.98706076283744],"returnOnEquity":[-5.544723530078403,-37.722330296572956,53.661951343685224,15.127255851237752,44.71351955106898,43.28156952173213,16.270679209350508,22.514106946295115,33.170397446555384,36.220802823999435,28.092672029393928,28.936693554211523,30.546590161560204,17.861455708058983,9.325981976501009,13.069482511461079,6.213468069980862],"revenueGrowth":[null,0.787422991663389,33.58116313587909,48.52798569653627,26.307695446592973,-1.6722698407890868,-9.83079828518898,9.902383589450835,15.99938663146705,20.48925402516297,8.938730810135498,12.741433247925915,50.37759536455819,22.143758509080634,-11.875163892246142,6.790693835706518,-2.017931791591576]}},"quarterly":{"keys":["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 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[140455000,160666000,161041000,123981000,161363000,239324000,267308000,294561000,239137000,300586000,342022000,399572000,346688000,363269000,376236000,342008000,362609000,352305000,403997000,311818000,288360000,359291000,357830000,286535000,367376000,373121000,417421000,332056000,396523000,457747000,493047000,400091000,497581000,562388000,563404000,470353000,541916000,601135000,590932000,475915000,546848000,701355000,761082000,807434000,919981000,942698000,1067071000,1135856000,1291391000,1088258000,1049232000,887910000,1000420000,1070667000,1063670000,889273000,998197000,1173563000,1234801000,942121000,1061169000,1114353000,1091504000,1059365000,1173510000],"costOfRevenue":[85710000,93304000,97209000,76804000,101010000,150665000,168843000,183556000,151708000,184773000,215869000,246110000,215735000,223806000,230554000,222494000,234597000,222022000,265587000,209215000,192463000,228965000,226706000,188475000,243229000,235349000,263294000,221685000,261954000,299608000,311340000,258164000,319108000,362054000,359098000,308178000,346078000,383618000,368710000,303595000,337865000,425206000,460880000,485620000,580246000,606704000,704532000,775108000,834406000,727154000,706065000,615411000,671999000,694880000,674946000,572894000,622636000,701294000,733384000,570135000,644420000,687431000,695424000,649129000,651699000],"grossProfit":[54745000,67362000,63832000,47177000,60353000,88659000,98465000,111005000,87429000,115813000,126153000,153462000,130953000,139463000,145682000,119514000,128012000,130283000,138410000,102603000,95897000,130326000,131124000,98060000,124147000,137772000,154127000,109954000,134224000,157680000,182928000,141927000,178473000,200334000,204306000,162175000,195838000,217517000,222222000,172320000,208983000,276149000,300202000,321814000,339735000,335994000,362539000,360748000,456985000,361104000,343167000,272499000,328421000,375787000,388724000,316379000,375561000,472269000,501417000,371986000,416749000,426922000,396080000,410236000,521811000],"operatingExpenses":[35891000,37592000,37624000,36034000,38553000,44481000,62605000,51512000,50271000,56689000,58373000,56937000,54520000,52174000,54464000,54208000,49852000,59489000,59295000,57692000,56430000,62459000,103808000,71096000,80065000,81432000,77076000,77910000,81099000,83683000,91460000,85580000,93006000,93815000,95458000,91002000,104912000,111961000,117714000,109458000,119430000,120512000,129148000,132690000,156783000,162415000,187058000,206013000,240141000,273581000,235939000,228016000,242449000,271011000,237756000,249510000,272326000,303645000,303403000,288348000,304960000,323843000,405395000,292945000,311378000],"operatingIncome":[18854000,29770000,26208000,11143000,21800000,44178000,35860000,59493000,37158000,59124000,67780000,96525000,76433000,87289000,91218000,65306000,78160000,70794000,79115000,44911000,39467000,67867000,27316000,26964000,44082000,56340000,77231000,30890000,51822000,72548000,95374000,56347000,85467000,106519000,108848000,71173000,90926000,105556000,104508000,62862000,89553000,155637000,171054000,189124000,182952000,173579000,175481000,154735000,216844000,87523000,107228000,44483000,85972000,104776000,150968000,66869000,103235000,168624000,198014000,83638000,111789000,103079000,-9315000,117291000,210433000],"pretaxIncome":[12911000,23076000,18683000,4937000,15376000,37505000,29148000,49104000,15699000,41867000,49682000,79424000,46789000,74045000,78458000,54224000,82422000,54862000,66854000,30703000,23472000,53254000,15554000,15931000,32864000,41526000,63376000,20005000,39254000,60180000,84260000,45186000,72613000,96594000,96683000,60754000,80533000,94961000,83359000,52855000,82065000,147285000,163986000,185313000,174271000,165364000,166578000,145504000,203463000,72040000,87459000,22010000,61422000,80062000,126806000,38511000,78691000,147231000,145005000,58514000,89852000,78338000,-27644000,96759000,189706000],"interestExpense":[5720000,6540000,6645000,6001000,5934000,5895000,5888000,5674000,9894000,16933000,16613000,15675000,14263000,12494000,12003000,11689000,11428000,12294000,11804000,11268000,10763000,10210000,10602000,11035000,11380000,11299000,10854000,10788000,10893000,10672000,10314000,10113000,11002000,9824000,10017000,10272000,10452000,10704000,10116000,9053000,7932000,8096000,7910000,7723000,7721000,7980000,9529000,9554000,10235000,15514000,19523000,22995000,25160000,24707000,24765000,23605000,23318000,22910000,19880000,17110000,18242000,18461000,16884000,15376000,16787000],"netIncome":[12834000,22998000,18613000,4844000,15289000,37379000,267131000,30060000,9335000,25541000,28287000,50674000,28254000,47093000,48518000,34701000,54025000,36497000,49390000,19685000,14844000,34036000,9182000,10208000,20888000,26183000,41509000,12175000,25291000,39435000,80907000,33645000,53261000,75776000,75575000,44861000,61958000,75574000,69614000,44460000,66145000,114970000,125001000,148993000,127036000,131570000,142895000,113858000,156359000,58270000,71015000,12430000,45198000,60377000,96601000,26232000,59115000,113742000,117226000,43840000,74016000,66161000,-24463000,73253000,143244000],"dilutedEps":[0.19,null,null,0.07,0.23,0.55,3.91,0.44,0.14,0.37,0.41,0.73,0.4,0.67,0.69,0.5,0.77,0.52,0.7,0.28,0.21,0.49,0.14,0.15,0.31,0.4,0.64,0.2,0.41,0.63,1.3,0.42,0.82,1.11,1.2,0.76,0.98,1.18,1.12,0.68,1.02,1.82,1.96,2.33,2.01,1.93,2.04,1.57,2.21,0.83,0.83,0.05,0.7,0.97,1.57,0.39,0.97,1.89,2.1466103844164692,0.73,1.25,1.12,-0.4128425673609567,1.24,2.4],"cash":[93109000,null,78583000,89997000,78746000,138720000,93126000,91730000,10307000,57966000,108023000,54337000,126598000,116521000,150147000,173740000,197959000,173162000,189761000,150085000,155575000,46454000,115857000,69370000,75641000,54163000,67272000,57494000,67071000,128780000,138472000,146162000,111714000,174001000,224482000,161266000,110367000,216038000,322883000,307456000,396734000,513944000,655128000,744814000,390086000,423726000,147339000,206023000,467140000,229911000,132723000,137365000,192768000,161525000,200994000,249355000,218317000,214177000,281277000,187464000,223531000,300009000,341413000,265530000,264921000],"currentAssets":[null,null,272519000,null,301327000,362522000,383265000,425924000,358956000,400772000,522553000,525195000,611069000,615960000,654179000,686530000,717155000,732263000,730478000,704528000,746930000,654368000,632017000,686256000,698598000,671433000,683509000,680694000,697780000,810149000,824557000,866845000,930436000,1039957000,1120769000,1062795000,1051710000,1137431000,1195829000,1208721000,1297106000,1480336000,1669733000,1857607000,1692533000,1923572000,1848464000,2125401000,2491311000,2313269000,2182348000,2185774000,2273053000,2167049000,1997692000,2053913000,2055658000,2073375000,2032170000,1988539000,2245689000,2502113000,2462478000,2448968000,2433377000],"totalAssets":[null,null,1209883000,null,1212775000,1260376000,1552793000,1571717000,1491775000,1507173000,1603847000,1591726000,1675367000,1733055000,1798205000,1812569000,1829168000,1833904000,1864419000,1842372000,1871387000,1837579000,1778635000,1933497000,1916535000,1868513000,1865969000,1867265000,1887530000,2000974000,2025965000,2077468000,2209275000,2332673000,2426314000,2473722000,2523109000,2594121000,2665669000,2654077000,2767625000,2974075000,3235423000,3422138000,3706926000,4100430000,4877780000,5151533000,5472951000,5246293000,5169462000,5211132000,5321971000,5166341000,5093312000,5129520000,5118566000,5186939000,5109331000,5060454000,5388801000,5598102000,5573679000,5593263000,5772151000],"currentLiabilities":[null,null,86685000,null,90936000,99543000,165390000,167241000,167427000,156818000,294859000,258131000,244527000,240896000,250845000,233390000,214049000,229476000,240522000,234597000,246002000,224986000,213224000,302470000,324041000,333579000,341939000,315900000,310322000,458743000,396423000,412637000,480049000,553113000,560706000,515979000,480363000,476016000,497064000,483016000,486720000,556258000,641524000,710265000,836249000,1018014000,1155907000,1253158000,1172176000,1105130000,992044000,910342000,936827000,900094000,880771000,897901000,912557000,1019474000,1033152000,1007588000,1121280000,1146319000,1215346000,1207782000,1190061000],"totalLiabilities":[null,null,768816000,null,749695000,758515000,783904000,770944000,1087169000,1073635000,1140219000,1076132000,1469426000,1475715000,1481134000,1459525000,1420606000,1385987000,1392743000,1339679000,1351577000,1348307000,1312764000,1423991000,1430512000,1418386000,1427434000,1413303000,1421765000,1485928000,1427716000,1452870000,1538985000,1574141000,1604049000,1606410000,1592981000,1598342000,1571591000,1570486000,1609331000,1680634000,1779012000,1834315000,2013743000,2273449000,2605643000,2771410000,2970359000,2839752000,2799736000,2865939000,2894527000,2794215000,2743693000,2750091000,2746047000,2774477000,2611888000,2587429000,2813610000,2948274000,2934633000,2917963000,2894156000],"totalDebt":[null,null,657229000,null,632498000,632498000,597874000,573651000,895263000,882865000,893818000,813234000,1210376000,1183684000,1222416000,1167016000,1161074000,1111937000,1112267000,1037068000,1038479000,1054750000,1076788000,1091606000,1080859000,1087310000,46645400,1049846000,1036428000,1038338000,956595000,939817000,932819000,946649000,947471000,928612000,941315000,952041000,891503000,891652000,894469000,887454000,875108000,869806000,868150000,906863000,955816000,1088972000,1364821000,1352501000,1430039000,1606498000,1619966000,1573310000,1558704000,1537741000,1527234000,1490608000,1327851000,1316944000,1401688000,1339110000,1257097000,1252753000,1260845000],"equity":[null,null,441067000,null,463080000,501861000,768889000,800773000,404606000,433538000,463628000,515594000,205941000,257340000,317071000,353044000,408562000,447917000,489799000,502693000,519810000,489272000,465871000,474459000,450338000,413858000,397179000,420396000,427969000,473249000,554320000,570194000,617255000,698635000,761261000,809955000,871011000,939215000,1032851000,1023687000,1097275000,1229896000,1390204000,1524569000,1655938000,1782277000,2214087000,2308612000,2419762000,2319605000,2259255000,2341379000,2421756000,2366487000,2343070000,2370312000,2372519000,2412462000,2497443000,2473025000,2575191000,2648898000,2638304000,2674698000,2877628000],"temporaryEquity":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35047000,35685000,36269000,33138000,33566000,37796000,41797000,43929000,54404000,53035000,59897000,61004000,57357000,59117000,56564000,61227000,59904000,61019000,63545000,66207000,63254000,37245000,44704000,58050000,71511000,82830000,86936000,110471000,3814000,5688000,5639000,6549000,9117000,0,0,0,null,null,930000,742000,602000,367000],"operatingCashFlow":[null,36476000,31360000,12671000,15313000,61031000,80697000,38584000,21123000,69517000,106370000,38266000,36052000,80895000,104731000,36353000,48932000,57226000,110475000,25257000,16322000,35280000,111760000,22151000,59084000,48278000,111609000,-5175000,59451000,66341000,136705000,28968000,50689000,59341000,108229000,14571000,8043000,111188000,175085000,11346000,101768000,155196000,218223000,152543000,122450000,74411000,61752000,-10142000,23835000,-56045000,100868000,-18559000,83147000,140136000,316946000,111898000,77664000,212285000,339454000,58152000,72189000,118378000,189259000,119285000,121211000],"capex":[null,1289000,5307000,1569000,1835000,1057000,7599000,2138000,3366000,7921000,8967000,4322000,5729000,4206000,16513000,4925000,8392000,9405000,11967000,6528000,7730000,5850000,10543000,7093000,6911000,6843000,9620000,3548000,6482000,6628000,16603000,6496000,5830000,13251000,22024000,15902000,18474000,11071000,15355000,12894000,13438000,7608000,28188000,27469000,26753000,33234000,22536000,28200000,18303000,18330000,21355000,23977000,29923000,23818000,51342000,26820000,27952000,28627000,53334000,30937000,57716000,21881000,59316000,29397000,58290000],"depreciationAndAmortization":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10129000,10597000,10573000,12793000,13650000,14900000,13075000,12597000,12986000,13108000,13297000,11683000,11600000,11841000,12284000,12607000,14740000,15494000,17926000,16116000,16803000,17168000,18686000,18237000,21229000,23216000,29359000,38461000,39098000,39165000,39417000,39951000,41247000,42951000,42453000,41902000,42880000,43152000,43834000,46141000,48321000,49211000,51162000,null,58410000],"dilutedShares":[67200565,null,null,67344349,67718654,67646423,68888264,68637927,68645533,69166501,69829642,69554941,69809599,69887025,69788471,70008490,70087976,70033224,70531317,70088935,70063063,69182465,67457288,66600040,66388581,65126117,63554715,62936126,62635437,62316788,62461681,62474936,62054447,62220298,62134480,62223638,62405863,62770592,63904169,63283737,63364253,63761380,64312540,64099073,64088709,64208116,64574789,64828819,64713748,64267638,64834390,62294447,62348184,62091163,61145319,60486125,60641740,60312393,59975214,59747589,59017823,59122849,59159270,59233144,59635447],"sharesOutstanding":[null,null,null,null,null,null,67652812,null,68055203,68101331,68295960,null,null,null,68603909,null,null,null,68923959,null,null,null,66015094,null,null,null,62696607,null,null,null,62371299,null,null,null,62139358,null,null,null,62564713,null,null,null,62850598,null,null,null,63718986,null,null,null,61416907,62197557,62238668,61369490,60137757,60404961,60161781,59496907,59611934,59081530,58671874,58685233,58676763,58754199,59005639],"totalCosts":[121601000,130896000,134833000,112838000,139563000,195146000,231448000,235068000,201979000,241462000,274242000,303047000,270255000,275980000,285018000,276702000,284449000,281511000,324882000,266907000,248893000,291424000,330514000,259571000,323294000,316781000,340190000,299595000,343053000,383291000,402800000,343744000,412114000,455869000,454556000,399180000,450990000,495579000,486424000,413053000,457295000,545718000,590028000,618310000,737029000,769119000,891590000,981121000,1074547000,1000735000,942004000,843427000,914448000,965891000,912702000,822404000,894962000,1004939000,1036787000,858483000,949380000,1011274000,1100819000,942074000,963077000],"freeCashFlow":[null,35187000,26053000,11102000,13478000,59974000,73098000,36446000,17757000,61596000,97403000,33944000,30323000,76689000,88218000,31428000,40540000,47821000,98508000,18729000,8592000,29430000,101217000,15058000,52173000,41435000,101989000,-8723000,52969000,59713000,120102000,22472000,44859000,46090000,86205000,-1331000,-10431000,100117000,159730000,-1548000,88330000,147588000,190035000,125074000,95697000,41177000,39216000,-38342000,5532000,-74375000,79513000,-42536000,53224000,116318000,265604000,85078000,49712000,183658000,286120000,27215000,14473000,96497000,129943000,89888000,62921000],"capexOutflow":[null,-1289000,-5307000,-1569000,-1835000,-1057000,-7599000,-2138000,-3366000,-7921000,-8967000,-4322000,-5729000,-4206000,-16513000,-4925000,-8392000,-9405000,-11967000,-6528000,-7730000,-5850000,-10543000,-7093000,-6911000,-6843000,-9620000,-3548000,-6482000,-6628000,-16603000,-6496000,-5830000,-13251000,-22024000,-15902000,-18474000,-11071000,-15355000,-12894000,-13438000,-7608000,-28188000,-27469000,-26753000,-33234000,-22536000,-28200000,-18303000,-18330000,-21355000,-23977000,-29923000,-23818000,-51342000,-26820000,-27952000,-28627000,-53334000,-30937000,-57716000,-21881000,-59316000,-29397000,-58290000],"grossMargin":[38.97689651489801,41.926729986431475,39.6371110462553,38.05179825941072,37.402006655800896,37.04559509284485,36.835784937225974,37.68489379109929,36.560214437749075,38.52907321032916,36.88446942009578,38.40659505671068,37.77257937973047,38.39110961849208,38.72090921655557,34.94479661294473,35.30303991351566,36.98017342927293,34.26015539719354,32.90477137304453,33.25599944513802,36.27310453086774,36.64421652740128,34.22269530772855,33.79289882844824,36.924214932957405,36.92363345399489,33.11308935842147,33.85024323935812,34.4469761680579,37.101533930842294,35.473679737859634,35.86813001300291,35.62202607452506,36.26278833661103,34.4794229015229,36.138073059293326,36.184384539246594,37.60534206981514,36.20814641269975,38.21592106033121,39.37364102344747,39.44410720526829,39.856384546600715,36.92848004469658,35.64174316695273,33.97515254373889,31.76001183248581,35.3870361493924,33.18183739517651,32.70649389267579,30.689934790688245,32.828312108914254,35.098401276961,36.54554514088016,35.577263674934464,37.62393595652963,40.24232188642621,40.60710997156627,39.483887950698474,39.27263235168008,38.311199413471314,36.28754452571864,38.72470772585464,44.4658332694225],"operatingMargin":[13.423516428749421,18.529122527479366,16.27411652933104,8.987667465176116,13.509912433457483,18.45949424211529,13.415236356562469,20.197174778738532,15.538373401021172,19.669578756162963,19.817438644297734,24.15709809496161,22.046624053904377,24.028750044732693,24.24488884636239,19.094874973684824,21.5548979755053,20.094520372972283,19.583066210887704,14.40295300463732,13.686711055624915,18.889145567242153,7.633792583070173,9.410368715863681,11.999150733853055,15.099659359832332,18.50194408043678,9.302647746163299,13.06910317938682,15.848929648910861,19.343794810636712,14.083545993286528,17.17649990654788,18.9404823716011,19.319706640350443,15.131826521782576,16.778615135925126,17.55945004034036,17.68528358592867,13.20866121051028,16.37621423137691,22.190901897042153,22.47510780704313,23.422843229291807,19.88649765592985,18.413001830915096,16.445110025480965,13.622765561831782,16.791506213067926,8.042486248665298,10.2196654314775,5.009854602380872,8.593590691909398,9.786049257145313,14.193123807195839,7.51951313038853,10.342146890844193,14.36855115575389,16.036106222784078,8.877628245204171,10.534514295084007,9.25012092218534,-0.8534096072941555,11.07182132692698,17.93193070361565],"netMargin":[9.137446157132176,14.3141672787024,11.55792624238548,3.9070502738322808,9.47491060528126,15.61857565476091,99.93378424888144,10.205016957438358,3.9036201006117834,8.497069058439182,8.270520609785335,12.68206981470173,8.149690788259184,12.963671549182562,12.895629339031883,10.146253888797922,14.898968310218445,10.359489646754943,12.225338306967625,6.3129774419693545,5.147732001664586,9.473101190956633,2.5660229718022523,3.5625665276493272,5.685727973520318,7.017294657765176,9.944157097989798,3.666550220444744,6.378192437765275,8.615020961360752,16.409591783339113,8.409336875860742,10.703985883705366,13.473971706366422,13.413997770693854,9.537730172870164,11.433137238981688,12.571884851156561,11.780374053190554,9.342004349516195,12.095682895429809,16.392554412530032,16.424117243608443,18.45265371535011,13.808546046059647,13.956749669565438,13.391330098934374,10.023981913200265,12.107796941437567,5.35442882110676,6.768283849520411,1.3999166582198646,4.517902480957998,5.63919500647727,9.081858095085881,2.949825306739325,5.9221776863685225,9.692023351111104,9.493513529710455,4.653330092419126,6.974949324754115,5.937167127472175,-2.241219454990545,6.914802735601045,12.206457550425647],"currentRatio":[null,null,3.143784968564342,null,3.3136161696137942,3.641863315351155,2.3173408307636496,2.546767838030148,2.1439552760307476,2.5556504993049267,1.7722131595101387,2.0346064595108686,2.498983752305471,2.556954038257173,2.6079012936275388,2.94155705043061,3.350424435526445,3.191022154822291,3.0370527436159684,3.0031415576499274,3.0362761278363593,2.9084831945098806,2.9640987881289163,2.2688398849472673,2.155893852938363,2.012815554936012,1.9989208601534192,2.1547768281101614,2.2485676168624846,1.7660193180059423,2.079992835935352,2.1007447223588773,1.9382104743474105,1.8801890391294365,1.9988532314617642,2.0597640601652394,2.1894067611368904,2.3894806056939264,2.4057847681586275,2.5024450535800056,2.6649942472057857,2.66123992823474,2.602759990273162,2.6153717274538377,2.023958175136831,1.8895339356826133,1.599145952053236,1.6960359348142853,2.125372810908942,2.093209848615095,2.1998500066529307,2.401047079009867,2.426331649279963,2.4075807637868936,2.268117365353764,2.287460421583226,2.252635177857383,2.033769375187597,1.966961299015053,1.9735635994076943,2.002790560787671,2.1827370915076867,2.0261538689393803,2.027657309017687,2.0447498069426695],"netDebt":[null,null,578646000,null,553752000,493778000,504748000,481921000,884956000,824899000,785795000,758897000,1083778000,1067163000,1072269000,993276000,963115000,938775000,922506000,886983000,882904000,1008296000,960931000,1022236000,1005218000,1033147000,-20626600,992352000,969357000,909558000,818123000,793655000,821105000,772648000,722989000,767346000,830948000,736003000,568620000,584196000,497735000,373510000,219980000,124992000,478064000,483137000,808477000,882949000,897681000,1122590000,1297316000,1469133000,1427198000,1411785000,1357710000,1288386000,1308917000,1276431000,1046574000,1129480000,1178157000,1039101000,915684000,987223000,995924000],"ebit":[18631000,29616000,25328000,10938000,21310000,43400000,35036000,54778000,25593000,58800000,66295000,95099000,61052000,86539000,90461000,65913000,93850000,67156000,78658000,41971000,34235000,63464000,26156000,26966000,44244000,52825000,74230000,30793000,50147000,70852000,94574000,55299000,83615000,106418000,106700000,71026000,90985000,105665000,93475000,61908000,89997000,155381000,171896000,193036000,181992000,173344000,176107000,155058000,213698000,87554000,106982000,45005000,86582000,104769000,151571000,62116000,102009000,170141000,164885000,75624000,108094000,96799000,-10760000,112135000,206493000],"fcfMargin":[null,21.90071328096797,16.177867747964804,8.954597881933521,8.352596320098165,25.059751633768446,27.345982911098808,12.372988956447053,7.4254506830812455,20.49197234734818,28.47857740145371,8.49508974602825,8.74648098578549,21.110802187910334,23.447516984020666,9.189258730789923,11.180086539495711,13.573750017740311,24.383349381307287,6.0063883419174005,2.9796088223054515,8.191131979370482,28.28633708744376,5.255204425288359,14.201526501458996,11.104976669766645,24.433126268204045,-2.626966535765052,13.35836761045387,13.044978994946991,24.359138175468058,5.616722195700478,9.01541658544036,8.195409574884243,15.300743338705441,-0.28297895410468304,-1.924837059618096,16.654661598476217,27.030182829834903,-0.3252681676349768,16.152568903973314,21.043266248903908,24.969057210655357,15.490306328442943,10.402062651293885,4.367994840341233,3.675106904788904,-3.3756039497964534,0.42837529454673295,-6.834316862361682,7.5782095856779055,-4.79057562140307,5.320165530477199,10.864068846802974,24.970526573091277,9.567140799282111,4.9801792632115705,15.649607221768239,23.171345018347086,2.8886947642606415,1.363873237910267,8.65946428106713,11.904949500872192,8.485083045031693,5.361777914120886],"ebitda":[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44364000,74061000,36729000,39759000,57894000,67725000,87305000,43390000,63133000,83960000,107871000,66982000,95215000,118259000,118984000,83633000,105725000,121159000,111401000,78024000,106800000,172549000,190582000,211273000,203221000,196560000,205466000,193519000,252796000,126719000,146399000,84956000,127829000,147720000,194024000,104018000,144889000,213293000,208719000,121765000,156415000,146010000,40402000,null,264903000],"debtToCapital":[null,null,59.840789732458276,null,57.73190042151266,55.7581859005835,43.743794644718946,41.73755696931951,68.87332492735806,67.06646824718571,65.84556586413014,61.199342578573,85.45939927290289,82.14186578433115,79.4041131883543,76.77433785508467,73.97090790476263,71.28468433584169,69.4270398348133,67.35253068495695,66.64225955519161,68.31185047881442,69.80077904449395,69.70374792872582,70.58915345314809,72.43093377956365,10.509877329862892,71.40633990866809,70.7750698751773,68.69191121648969,63.312297515081916,62.23908302654749,60.17899790590643,57.537118211810245,55.44877722194001,53.412494312845006,51.9396068919168,50.3390868290702,46.327390906246976,46.55322112691278,44.90883366537065,41.9134295227525,38.63079346244579,36.32705820934482,34.3946011391045,33.72316056434399,30.15284694831356,32.05136355716297,36.062652080823696,36.83175267816343,38.76186067036132,40.6927064850298,40.08108425072284,39.9337833903625,39.94859774041244,39.348007818727126,39.16232643452034,38.19065504846185,34.71239073388869,34.74814701650594,35.24593028855039,33.57841809745617,32.2713117340166,31.897355307551894,30.466430492599567],"returnOnAssets":[null,null,null,null,5.0911339696151385,6.0398642944645085,23.502068284518344,22.259668884411123,25.43158750993696,23.997190293649723,5.906470170814537,7.197031841572615,8.383331091564571,9.52451494154115,10.260807301005395,9.315643914525621,10.519912056806396,9.741687527106423,9.534858068969132,8.733218949361973,6.507996773456955,6.42546894538256,4.268232093183356,3.6161212160697316,3.9237344380375307,3.586581228960317,5.421055346479344,5.301831580088414,5.528717306355175,6.120191126110516,8.109490037600843,9.089487171882102,10.117542816902441,11.24175550062107,10.702698550562532,10.962978913207316,10.910779852184438,10.472043280072194,9.898187012800317,9.813411173097855,9.669471192465922,10.60267993439886,11.881733075844267,14.98001634241053,15.939329229161991,15.056883838515912,13.570324814996,12.021898204398093,11.866869240186988,10.086572588061077,7.952470936800368,5.752844466167728,3.462980093788542,3.6305895319090253,4.182222077578635,4.417671148782495,4.642002609635884,5.7120062434320324,6.200648204587772,6.553951953164944,6.63960819109107,5.586311632936768,2.98706076283744,3.5474379505293787,4.626755853801718],"returnOnEquity":[null,null,null,null,13.333333333333334,15.168542684129669,53.661951343685224,43.6901593834957,79.26945922833836,71.000075903438,15.127255851237752,17.295632600938795,43.48756115417814,44.67011541835172,44.71351955106898,36.509109663634334,59.99547601883148,49.270266016501786,43.28156952173213,37.30047900231029,25.941325244621765,25.172083752583525,16.270679209350508,13.973261068902278,15.320136721407454,14.717925437091006,22.892764034528707,22.51873208508641,23.94561354970415,26.69576499790893,33.170397446555384,36.196206301295184,39.65618852992277,41.572203392144615,36.220802823999435,36.15160392102592,34.69406678644812,31.50080898739201,28.092672029393928,27.443306817797584,25.991446365009963,27.21750984619967,28.936693554211523,35.719252696746324,37.48347839415258,35.363174691493484,30.546590161560204,26.88936421212565,26.72826753686483,22.98369382639481,17.861455708058983,12.820411910474666,7.721256019289818,8.067276528074993,9.325981976501009,9.695372637976472,10.108932007446382,12.374687405117736,13.069482511461079,13.788964096448378,14.100422215530012,11.903638547742108,6.213468069980862,7.341770332242042,9.470147459506725],"revenueGrowth":[null,null,null,null,14.885906518101887,48.957464553794836,65.98754354481157,137.58559779321024,48.19816190824415,25.59793418127727,27.950528977808364,35.65000118820889,44.9746379690303,20.853599302695393,10.003450070463305,-14.406414863904383,4.5923135499353895,-3.018149085113231,7.378613423489511,-8.827278894060953,-20.476325739294943,1.9829409176707724,-11.427560105644352,-8.108255456708724,27.401858787626576,3.8492475458611564,16.653438783780004,15.88671540998481,7.9338334567309765,22.680578150251527,18.117440186286736,20.489013901269672,25.48603737992501,22.860007820914173,14.269836344202469,17.561504757667624,8.910107098140795,6.8897273768288025,4.886014298798025,1.1825161102406057,0.9101041489824935,16.67179585284504,28.793499082804797,69.65928789804903,68.23340306629997,34.41096163854254,40.20447205425959,40.6747796104697,40.37148593286166,15.44078803604123,-1.6717725437201514,-21.82899945063459,-22.531595775408064,-1.6164365435402228,1.376054104335367,0.15350654908719008,-0.22220667319725607,9.610457780056736,16.0887305273252,5.942831953741989,6.308574359570307,-5.0453192542709635,-11.604865885272197,12.444685979826374,10.586532399646043]}},"filings":[{"accn":"0001437749-19-003397","filed":"2019-02-26","form":"10-K"},{"accn":"0001437749-20-003516","filed":"2020-02-25","form":"10-K"},{"accn":"0001437749-21-003793","filed":"2021-02-23","form":"10-K"},{"accn":"0001437749-22-004080","filed":"2022-02-22","form":"10-K"},{"accn":"0001437749-23-004153","filed":"2023-02-22","form":"10-K"},{"accn":"0001437749-24-005040","filed":"2024-02-21","form":"10-K"},{"accn":"0001437749-25-004353","filed":"2025-02-19","form":"10-K"},{"accn":"0001437749-24-015075","filed":"2024-05-07","form":"10-Q"},{"accn":"0001437749-24-024883","filed":"2024-08-06","form":"10-Q"},{"accn":"0001437749-24-033337","filed":"2024-11-05","form":"10-Q"},{"accn":"0001437749-26-004568","filed":"2026-02-18","form":"10-K"},{"accn":"0001437749-25-014767","filed":"2025-05-06","form":"10-Q"},{"accn":"0001437749-25-024879","filed":"2025-08-05","form":"10-Q"},{"accn":"0001437749-25-033048","filed":"2025-11-04","form":"10-Q"},{"accn":"0001437749-26-014882","filed":"2026-05-05","form":"10-Q"},{"accn":"0001437749-26-025669","filed":"2026-08-04","form":"10-Q"},{"accn":"0001437749-15-003654","filed":"2015-02-27","form":"10-K"},{"accn":"0001437749-16-026187","filed":"2016-02-26","form":"10-K"},{"accn":"0001437749-17-003237","filed":"2017-02-24","form":"10-K"},{"accn":"0001437749-18-003334","filed":"2018-02-26","form":"10-K"},{"accn":"0001474735-12-000013","filed":"2012-03-09","form":"10-K"},{"accn":"0001474735-11-000032","filed":"2011-08-12","form":"10-Q"},{"accn":"0001474735-11-000042","filed":"2011-11-14","form":"10-Q"},{"accn":"0001474735-13-000006","filed":"2013-03-13","form":"10-K"},{"accn":"0001474735-14-000005","filed":"2014-03-03","form":"10-K"},{"accn":"0001437749-18-008863","filed":"2018-05-07","form":"10-Q"},{"accn":"0001437749-18-014736","filed":"2018-08-07","form":"10-Q"},{"accn":"0001437749-18-019673","filed":"2018-11-06","form":"10-Q"},{"accn":"0001437749-19-008988","filed":"2019-05-07","form":"10-Q"},{"accn":"0001437749-19-015628","filed":"2019-08-06","form":"10-Q"},{"accn":"0001437749-19-021621","filed":"2019-11-05","form":"10-Q"},{"accn":"0001437749-20-009467","filed":"2020-05-05","form":"10-Q"},{"accn":"0001437749-20-016520","filed":"2020-08-04","form":"10-Q"},{"accn":"0001437749-20-022373","filed":"2020-11-03","form":"10-Q"},{"accn":"0001437749-21-010764","filed":"2021-05-04","form":"10-Q"},{"accn":"0001437749-21-018371","filed":"2021-08-03","form":"10-Q"},{"accn":"0001437749-21-025317","filed":"2021-11-04","form":"10-Q"},{"accn":"0001437749-22-011515","filed":"2022-05-09","form":"10-Q"},{"accn":"0001437749-22-019367","filed":"2022-08-08","form":"10-Q"},{"accn":"0001437749-22-026207","filed":"2022-11-07","form":"10-Q"},{"accn":"0001437749-23-013331","filed":"2023-05-09","form":"10-Q"},{"accn":"0001437749-23-022513","filed":"2023-08-08","form":"10-Q"},{"accn":"0001437749-23-030646","filed":"2023-11-07","form":"10-Q"},{"accn":"0001474735-12-000025","filed":"2012-05-08","form":"10-Q"},{"accn":"0001474735-12-000037","filed":"2012-08-07","form":"10-Q"},{"accn":"0001474735-12-000058","filed":"2012-11-08","form":"10-Q/A"},{"accn":"0001474735-13-000014","filed":"2013-05-07","form":"10-Q"},{"accn":"0001474735-13-000025","filed":"2013-08-07","form":"10-Q"},{"accn":"0001474735-13-000038","filed":"2013-11-05","form":"10-Q"},{"accn":"0001474735-14-000015","filed":"2014-05-08","form":"10-Q"},{"accn":"0001437749-14-014607","filed":"2014-08-07","form":"10-Q"},{"accn":"0001437749-14-020036","filed":"2014-11-07","form":"10-Q"},{"accn":"0001437749-15-009450","filed":"2015-05-08","form":"10-Q"},{"accn":"0001437749-15-015234","filed":"2015-08-07","form":"10-Q"},{"accn":"0001437749-15-020022","filed":"2015-11-06","form":"10-Q"},{"accn":"0001437749-16-031130","filed":"2016-05-06","form":"10-Q"},{"accn":"0001437749-16-036603","filed":"2016-08-05","form":"10-Q"},{"accn":"0001437749-16-041147","filed":"2016-11-04","form":"10-Q"},{"accn":"0001437749-17-008152","filed":"2017-05-05","form":"10-Q"},{"accn":"0001437749-17-013821","filed":"2017-08-04","form":"10-Q"},{"accn":"0001437749-17-018410","filed":"2017-11-06","form":"10-Q"}],"provenance":{"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1447743000},"revenue@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#0"}],"rule":"component-sum","value":1447743000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":332056000},"revenue@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#1"}],"rule":"component-sum","value":332056000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":396523000},"revenue@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#2"}],"rule":"component-sum","value":396523000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":457747000},"revenue@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#3"}],"rule":"component-sum","value":457747000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":493047000},"revenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"}],"rule":"component-sum","value":493047000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1679373000},"revenue@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#5"}],"rule":"component-sum","value":1679373000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":400091000},"revenue@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#6"}],"rule":"component-sum","value":400091000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":497581000},"revenue@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#7"}],"rule":"component-sum","value":497581000},"#8":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":562388000},"revenue@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#8"}],"rule":"component-sum","value":562388000},"#9":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":563404000},"revenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#9"}],"rule":"component-sum","value":563404000},"#10":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":2023464000},"revenue@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#10"}],"rule":"component-sum","value":2023464000},"#11":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":470353000},"revenue@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#11"}],"rule":"component-sum","value":470353000},"#12":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":541916000},"revenue@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#12"}],"rule":"component-sum","value":541916000},"#13":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":601135000},"revenue@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#13"}],"rule":"component-sum","value":601135000},"#14":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":590932000},"revenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"}],"rule":"component-sum","value":590932000},"#15":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":2204336000},"revenue@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#15"}],"rule":"component-sum","value":2204336000},"#16":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":475915000},"revenue@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#16"}],"rule":"component-sum","value":475915000},"#17":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":546848000},"revenue@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#17"}],"rule":"component-sum","value":546848000},"#18":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":701355000},"revenue@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#18"}],"rule":"component-sum","value":701355000},"#19":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":761082000},"revenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#19"}],"rule":"component-sum","value":761082000},"#20":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":2485200000},"revenue@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#20"}],"rule":"component-sum","value":2485200000},"#21":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":807434000},"revenue@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#21"}],"rule":"component-sum","value":807434000},"#22":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":919981000},"revenue@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#22"}],"rule":"component-sum","value":919981000},"#23":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":942698000},"revenue@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#23"}],"rule":"component-sum","value":942698000},"#24":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":1067071000},"revenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"}],"rule":"component-sum","value":1067071000},"#25":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":3737184000},"revenue@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#25"}],"rule":"component-sum","value":3737184000},"#26":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":1135856000},"revenue@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#26"}],"rule":"component-sum","value":1135856000},"#27":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":1291391000},"revenue@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#27"}],"rule":"component-sum","value":1291391000},"#28":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":1088258000},"revenue@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#28"}],"rule":"component-sum","value":1088258000},"#29":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":1049232000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#29"}],"rule":"component-sum","value":1049232000},"#30":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":4564737000},"revenue@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#30"}],"rule":"component-sum","value":4564737000},"#31":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":887910000},"revenue@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#31"}],"rule":"component-sum","value":887910000},"#32":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":1000420000},"revenue@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#32"}],"rule":"component-sum","value":1000420000},"#33":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":1070667000},"revenue@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#33"}],"rule":"component-sum","value":1070667000},"#34":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":1063670000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"}],"rule":"component-sum","value":1063670000},"#35":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":4022667000},"revenue@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#35"}],"rule":"component-sum","value":4022667000},"#36":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":889273000},"revenue@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#36"}],"rule":"component-sum","value":889273000},"#37":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":998197000},"revenue@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#37"}],"rule":"component-sum","value":998197000},"#38":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":1173563000},"revenue@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#38"}],"rule":"component-sum","value":1173563000},"#39":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":4295834000},"#40":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":3061033000},"#41":{"kind":"computed","op":"sum","terms":[{"ref":"#39"},{"ref":"#40","weight":-1}],"rule":"quarter-from-ytd","value":1234801000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#41"}],"rule":"component-sum","value":1234801000},"revenue@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#39"}],"rule":"component-sum","value":4295834000},"#42":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":942121000},"revenue@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#42"}],"rule":"component-sum","value":942121000},"#43":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":1061169000},"revenue@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#43"}],"rule":"component-sum","value":1061169000},"#44":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1114353000},"revenue@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#44"}],"rule":"component-sum","value":1114353000},"#45":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":4209147000},"#46":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":3117643000},"#47":{"kind":"computed","op":"sum","terms":[{"ref":"#45"},{"ref":"#46","weight":-1}],"rule":"quarter-from-ytd","value":1091504000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#47"}],"rule":"component-sum","value":1091504000},"revenue@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#45"}],"rule":"component-sum","value":4209147000},"#48":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1059365000},"revenue@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":1059365000},"#49":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":1173510000},"revenue@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":1173510000},"revenue@FY2012":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1176306000},"revenue@2013Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":399572000},"revenue@2013Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":346688000},"revenue@2013Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":363269000},"revenue@2013Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":16,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":376236000},"revenue@FY2013":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1485765000},"revenue@2014Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":342008000},"revenue@2014Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":362609000},"revenue@2014Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":352305000},"revenue@2014Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":17,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":403997000},"revenue@FY2014":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1460919000},"revenue@2015Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":311818000},"revenue@2015Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":288360000},"revenue@2015Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":359291000},"revenue@2015Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":357830000},"revenue@FY2015":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1317299000},"revenue@2016Q1":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":286535000},"revenue@2016Q2":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":367376000},"revenue@2016Q3":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":373121000},"revenue@2016Q4":{"kind":"filed","concept":"SalesRevenueNet","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":417421000},"revenue@FY2009":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":588248000},"revenue@2010Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":140455000},"revenue@2010Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":160666000},"#50":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":592880000},"#51":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":431839000},"revenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#50"},{"ref":"#51","weight":-1}],"rule":"quarter-from-ytd","value":161041000},"revenue@FY2010":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":592880000},"revenue@2011Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":123981000},"revenue@2011Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":161363000},"revenue@2011Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":239324000},"revenue@2011Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":23,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":267308000},"revenue@FY2011":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":791976000},"revenue@2012Q1":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":294561000},"revenue@2012Q2":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":24,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":239137000},"revenue@2012Q3":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":24,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":300586000},"revenue@2012Q4":{"kind":"filed","concept":"SalesRevenueGoodsNet","filing":24,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":342022000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":935322000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":221685000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":261954000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":299608000},"#52":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1094587000},"#53":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":783247000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":311340000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1094587000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":258164000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":319108000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":362054000},"#54":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1298424000},"#55":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":939326000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":359098000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1298424000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":308178000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":346078000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":383618000},"#56":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1406584000},"#57":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1037874000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":368710000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1406584000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":303595000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":337865000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":425206000},"#58":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1527546000},"#59":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":1066666000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":460880000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1527546000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":485620000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":580246000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":606704000},"#60":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2377102000},"#61":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1672570000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":704532000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2377102000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":775108000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":834406000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":727154000},"#62":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3042733000},"#63":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2336668000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":706065000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":3042733000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":615411000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":671999000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":694880000},"#64":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2657236000},"#65":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1982290000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":674946000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":2657236000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":572894000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":622636000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":701294000},"#66":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2630208000},"#67":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1896824000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":733384000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2630208000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":570135000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":644420000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":687431000},"#68":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2597410000},"#69":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1901986000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":695424000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2597410000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":649129000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":651699000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsSold","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":352398000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":85710000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":93304000},"#70":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":355523000},"#71":{"kind":"filed","concept":"CostOfGoodsSold","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":258314000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#70"},{"ref":"#71","weight":-1}],"rule":"quarter-from-ytd","value":97209000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsSold","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":355523000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":76804000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":101010000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":150665000},"#72":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":497322000},"#73":{"kind":"filed","concept":"CostOfGoodsSold","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":328479000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#72"},{"ref":"#73","weight":-1}],"rule":"quarter-from-ytd","value":168843000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsSold","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":497322000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":183556000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":151708000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":184773000},"#74":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":735906000},"#75":{"kind":"filed","concept":"CostOfGoodsSold","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":520037000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#74"},{"ref":"#75","weight":-1}],"rule":"quarter-from-ytd","value":215869000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsSold","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":735906000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":246110000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":215735000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":223806000},"#76":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":916205000},"#77":{"kind":"filed","concept":"CostOfGoodsSold","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":685651000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#76"},{"ref":"#77","weight":-1}],"rule":"quarter-from-ytd","value":230554000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsSold","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":916205000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":222494000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":234597000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":222022000},"#78":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":944700000},"#79":{"kind":"filed","concept":"CostOfGoodsSold","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":679113000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#78"},{"ref":"#79","weight":-1}],"rule":"quarter-from-ytd","value":265587000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsSold","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":944700000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":209215000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":192463000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":228965000},"#80":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":857349000},"#81":{"kind":"filed","concept":"CostOfGoodsSold","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":630643000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#80"},{"ref":"#81","weight":-1}],"rule":"quarter-from-ytd","value":226706000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":857349000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsSold","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":188475000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsSold","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":243229000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":235349000},"#82":{"kind":"filed","concept":"CostOfGoodsSold","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":930347000},"#83":{"kind":"filed","concept":"CostOfGoodsSold","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":667053000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#82"},{"ref":"#83","weight":-1}],"rule":"quarter-from-ytd","value":263294000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":235850000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":54745000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":67362000},"#84":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":237357000},"#85":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":173525000},"grossProfit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#84"},{"ref":"#85","weight":-1}],"rule":"quarter-from-ytd","value":63832000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":237357000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":47177000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":60353000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":88659000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":98465000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":294654000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":111005000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":87429000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":115813000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":126153000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":440400000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":153462000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":130953000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":139463000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":145682000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":569560000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":119514000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":128012000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":130283000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":138410000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":516219000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":102603000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":95897000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":130326000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":131124000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":459950000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":98060000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":124147000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":137772000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":154127000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":512421000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":109954000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":134224000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":157680000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":182928000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":584786000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":141927000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":178473000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":200334000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":204306000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":725040000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":162175000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":195838000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":217517000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":222222000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":797752000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":172320000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":208983000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":276149000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":300202000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":957654000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":321814000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":339735000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":335994000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":362539000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1360082000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":360748000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":456985000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":361104000},"grossProfit@2022Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":343167000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1522004000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":272499000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":328421000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":375787000},"grossProfit@2023Q4":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":388724000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1365431000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":316379000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":375561000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":472269000},"#86":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1665626000},"#87":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1164209000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#86"},{"ref":"#87","weight":-1}],"rule":"quarter-from-ytd","value":501417000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1665626000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":371986000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":416749000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":426922000},"#88":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1611737000},"#89":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1215657000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#88"},{"ref":"#89","weight":-1}],"rule":"quarter-from-ytd","value":396080000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1611737000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":410236000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":521811000},"operatingExpenses@FY2009":{"kind":"filed","concept":"OperatingExpenses","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":137338000},"operatingExpenses@2010Q2":{"kind":"filed","concept":"OperatingExpenses","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":35891000},"operatingExpenses@2010Q3":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":37592000},"#90":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":147061000},"#91":{"kind":"filed","concept":"OperatingExpenses","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":109437000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#90"},{"ref":"#91","weight":-1}],"rule":"quarter-from-ytd","value":37624000},"operatingExpenses@FY2010":{"kind":"filed","concept":"OperatingExpenses","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":147061000},"operatingExpenses@2011Q1":{"kind":"filed","concept":"OperatingExpenses","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":36034000},"operatingExpenses@2011Q2":{"kind":"filed","concept":"OperatingExpenses","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":38553000},"operatingExpenses@2011Q3":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":44481000},"#92":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":181673000},"#93":{"kind":"filed","concept":"OperatingExpenses","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":119068000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#92"},{"ref":"#93","weight":-1}],"rule":"quarter-from-ytd","value":62605000},"operatingExpenses@FY2011":{"kind":"filed","concept":"OperatingExpenses","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":181673000},"operatingExpenses@2012Q1":{"kind":"filed","concept":"OperatingExpenses","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":51512000},"operatingExpenses@2012Q2":{"kind":"filed","concept":"OperatingExpenses","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":50271000},"operatingExpenses@2012Q3":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":56689000},"#94":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":216845000},"#95":{"kind":"filed","concept":"OperatingExpenses","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":158472000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#94"},{"ref":"#95","weight":-1}],"rule":"quarter-from-ytd","value":58373000},"operatingExpenses@FY2012":{"kind":"filed","concept":"OperatingExpenses","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":216845000},"operatingExpenses@2013Q1":{"kind":"filed","concept":"OperatingExpenses","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":56937000},"operatingExpenses@2013Q2":{"kind":"filed","concept":"OperatingExpenses","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":54520000},"operatingExpenses@2013Q3":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52174000},"#96":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":218095000},"#97":{"kind":"filed","concept":"OperatingExpenses","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":163631000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#96"},{"ref":"#97","weight":-1}],"rule":"quarter-from-ytd","value":54464000},"operatingExpenses@FY2013":{"kind":"filed","concept":"OperatingExpenses","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":218095000},"operatingExpenses@2014Q1":{"kind":"filed","concept":"OperatingExpenses","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":54208000},"operatingExpenses@2014Q2":{"kind":"filed","concept":"OperatingExpenses","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":49852000},"operatingExpenses@2014Q3":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":59489000},"#98":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":222844000},"#99":{"kind":"filed","concept":"OperatingExpenses","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":163549000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#98"},{"ref":"#99","weight":-1}],"rule":"quarter-from-ytd","value":59295000},"operatingExpenses@FY2014":{"kind":"filed","concept":"OperatingExpenses","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":222844000},"operatingExpenses@2015Q1":{"kind":"filed","concept":"OperatingExpenses","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":57692000},"operatingExpenses@2015Q2":{"kind":"filed","concept":"OperatingExpenses","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":56430000},"operatingExpenses@2015Q3":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":62459000},"#100":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":280389000},"#101":{"kind":"filed","concept":"OperatingExpenses","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":176581000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#100"},{"ref":"#101","weight":-1}],"rule":"quarter-from-ytd","value":103808000},"operatingExpenses@FY2015":{"kind":"filed","concept":"OperatingExpenses","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":280389000},"operatingExpenses@2016Q1":{"kind":"filed","concept":"OperatingExpenses","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":71096000},"operatingExpenses@2016Q2":{"kind":"filed","concept":"OperatingExpenses","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":80065000},"operatingExpenses@2016Q3":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":81432000},"#102":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":309669000},"#103":{"kind":"filed","concept":"OperatingExpenses","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":232593000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#103","weight":-1}],"rule":"quarter-from-ytd","value":77076000},"operatingExpenses@FY2016":{"kind":"filed","concept":"OperatingExpenses","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":309669000},"operatingExpenses@2017Q1":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":77910000},"operatingExpenses@2017Q2":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81099000},"operatingExpenses@2017Q3":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":83683000},"#104":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":334152000},"#105":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":242692000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":91460000},"operatingExpenses@FY2017":{"kind":"filed","concept":"OperatingExpenses","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":334152000},"operatingExpenses@2018Q1":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":85580000},"operatingExpenses@2018Q2":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":93006000},"operatingExpenses@2018Q3":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":93815000},"#106":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":367859000},"#107":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":272401000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":95458000},"operatingExpenses@FY2018":{"kind":"filed","concept":"OperatingExpenses","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":367859000},"operatingExpenses@2019Q1":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":91002000},"operatingExpenses@2019Q2":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":104912000},"operatingExpenses@2019Q3":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":111961000},"#108":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":425589000},"#109":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":307875000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":117714000},"operatingExpenses@FY2019":{"kind":"filed","concept":"OperatingExpenses","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":425589000},"operatingExpenses@2020Q1":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":109458000},"operatingExpenses@2020Q2":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":119430000},"operatingExpenses@2020Q3":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":120512000},"#110":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":478548000},"#111":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":349400000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":129148000},"operatingExpenses@FY2020":{"kind":"filed","concept":"OperatingExpenses","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":478548000},"operatingExpenses@2021Q1":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":132690000},"operatingExpenses@2021Q2":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156783000},"operatingExpenses@2021Q3":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":162415000},"#112":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":638946000},"#113":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":451888000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":187058000},"operatingExpenses@FY2021":{"kind":"filed","concept":"OperatingExpenses","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":638946000},"operatingExpenses@2022Q1":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":206013000},"operatingExpenses@2022Q2":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":240141000},"operatingExpenses@2022Q3":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":273581000},"#114":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":955674000},"#115":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":719735000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":235939000},"operatingExpenses@FY2022":{"kind":"filed","concept":"OperatingExpenses","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":955674000},"operatingExpenses@2023Q1":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":228016000},"operatingExpenses@2023Q2":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":242449000},"operatingExpenses@2023Q3":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":271011000},"#116":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":979232000},"#117":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":741476000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":237756000},"operatingExpenses@FY2023":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":979232000},"operatingExpenses@2024Q1":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":249510000},"operatingExpenses@2024Q2":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":272326000},"operatingExpenses@2024Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":303645000},"#118":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1128884000},"#119":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":825481000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":303403000},"operatingExpenses@FY2024":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":1128884000},"operatingExpenses@2025Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":288348000},"operatingExpenses@2025Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":304960000},"operatingExpenses@2025Q3":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":323843000},"#120":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1322546000},"#121":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":917151000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":405395000},"operatingExpenses@FY2025":{"kind":"filed","concept":"OperatingExpenses","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":1322546000},"operatingExpenses@2026Q1":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":292945000},"operatingExpenses@2026Q2":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":311378000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":98512000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":18854000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":29770000},"#122":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":90296000},"#123":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":64088000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#122"},{"ref":"#123","weight":-1}],"rule":"quarter-from-ytd","value":26208000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":90296000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":11143000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":21800000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":44178000},"operatingIncome@2011Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":35860000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":112981000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":59493000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":37158000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":59124000},"operatingIncome@2012Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":67780000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":223555000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":96525000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":76433000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":87289000},"operatingIncome@2013Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":91218000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":351465000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":65306000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":78160000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":70794000},"operatingIncome@2014Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":79115000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":293375000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":44911000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":39467000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":67867000},"operatingIncome@2015Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":27316000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":179561000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":26964000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":44082000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":56340000},"operatingIncome@2016Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":77231000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":202752000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":30890000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":51822000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":72548000},"operatingIncome@2017Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":95374000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":250634000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":56347000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":85467000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":106519000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":108848000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":357181000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":71173000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":90926000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":105556000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":104508000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":372163000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":62862000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":89553000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":155637000},"operatingIncome@2020Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":171054000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":479106000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":189124000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":182952000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":173579000},"operatingIncome@2021Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":175481000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":721136000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":154735000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":216844000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":87523000},"operatingIncome@2022Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":107228000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":566330000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":44483000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":85972000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":104776000},"operatingIncome@2023Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":150968000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":386199000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":66869000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":103235000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":168624000},"#124":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":536742000},"#125":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":338728000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#124"},{"ref":"#125","weight":-1}],"rule":"quarter-from-ytd","value":198014000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":536742000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":83638000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":111789000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":103079000},"#126":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":289191000},"#127":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":298506000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"quarter-from-ytd","value":-9315000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":289191000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":117291000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":210433000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":258362000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":23472000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":53254000},"#128":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":122983000},"#129":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":107429000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#128"},{"ref":"#129","weight":-1}],"rule":"quarter-from-ytd","value":15554000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":122983000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":15931000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":32864000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":41526000},"#130":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":153697000},"#131":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":90321000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#130"},{"ref":"#131","weight":-1}],"rule":"quarter-from-ytd","value":63376000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":153697000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":20005000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":39254000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":60180000},"#132":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":203699000},"#133":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":119439000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#132"},{"ref":"#133","weight":-1}],"rule":"quarter-from-ytd","value":84260000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":203699000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":45186000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":72613000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":96594000},"#134":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":311076000},"#135":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":214393000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"quarter-from-ytd","value":96683000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":311076000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":60754000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":80533000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":94961000},"#136":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":319607000},"#137":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":236248000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#136"},{"ref":"#137","weight":-1}],"rule":"quarter-from-ytd","value":83359000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":319607000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":52855000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":82065000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":147285000},"#138":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":446191000},"#139":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":282205000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#138"},{"ref":"#139","weight":-1}],"rule":"quarter-from-ytd","value":163986000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":446191000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":185313000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":174271000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":165364000},"#140":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":691526000},"#141":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":524948000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#140"},{"ref":"#141","weight":-1}],"rule":"quarter-from-ytd","value":166578000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":691526000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":145504000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":38,"unit":"USD","start":"2022-04-10","end":"2022-06-30","value":203463000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":72040000},"#142":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":508466000},"#143":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":421007000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#142"},{"ref":"#143","weight":-1}],"rule":"quarter-from-ytd","value":87459000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":508466000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22010000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":61422000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":80062000},"#144":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":290300000},"#145":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":163494000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":126806000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":290300000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":38511000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":78691000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":147231000},"#146":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":409438000},"#147":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":264433000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#146"},{"ref":"#147","weight":-1}],"rule":"quarter-from-ytd","value":145005000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":409438000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58514000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":89852000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":78338000},"#148":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":199060000},"#149":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":226704000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149","weight":-1}],"rule":"quarter-from-ytd","value":-27644000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":199060000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":96759000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":189706000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":43394000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":12911000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":23076000},"#150":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57220000},"#151":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":38537000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151","weight":-1}],"rule":"quarter-from-ytd","value":18683000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":57220000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4937000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":15376000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":37505000},"#152":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":86966000},"#153":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":57818000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153","weight":-1}],"rule":"quarter-from-ytd","value":29148000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":86966000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":49104000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":15699000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":41867000},"#154":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":156352000},"#155":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":106670000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":49682000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":156352000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":79424000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":46789000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":74045000},"#156":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":278716000},"#157":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":200258000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#157","weight":-1}],"rule":"quarter-from-ytd","value":78458000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":278716000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":54224000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":82422000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":54862000},"#158":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":258362000},"#159":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":191508000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#158"},{"ref":"#159","weight":-1}],"rule":"quarter-from-ytd","value":66854000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":30703000},"interestExpense@FY2022":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54826000},"interestExpense@2023Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":25160000},"interestExpense@2023Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":24707000},"#160":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97627000},"#161":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":72862000},"interestExpense@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#160"},{"ref":"#161","weight":-1}],"rule":"quarter-from-ytd","value":24765000},"interestExpense@FY2023":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":97627000},"interestExpense@2024Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":23605000},"interestExpense@2024Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":23318000},"interestExpense@2024Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":22910000},"#162":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":89713000},"#163":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":69833000},"interestExpense@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#162"},{"ref":"#163","weight":-1}],"rule":"quarter-from-ytd","value":19880000},"interestExpense@FY2024":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":89713000},"interestExpense@2025Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":17110000},"interestExpense@2025Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":18242000},"interestExpense@2025Q3":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":18461000},"#164":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70697000},"#165":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":53813000},"interestExpense@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#164"},{"ref":"#165","weight":-1}],"rule":"quarter-from-ytd","value":16884000},"interestExpense@FY2025":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":70697000},"interestExpense@2026Q1":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":15376000},"interestExpense@2026Q2":{"kind":"filed","concept":"InterestExpenseNonoperating","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":16787000},"interestExpense@FY2009":{"kind":"filed","concept":"InterestExpense","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":70862000},"interestExpense@2010Q2":{"kind":"filed","concept":"InterestExpense","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":5720000},"interestExpense@2010Q3":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":6540000},"#166":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27397000},"#167":{"kind":"filed","concept":"InterestExpense","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":20752000},"interestExpense@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#166"},{"ref":"#167","weight":-1}],"rule":"quarter-from-ytd","value":6645000},"interestExpense@FY2010":{"kind":"filed","concept":"InterestExpense","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":27397000},"interestExpense@2011Q1":{"kind":"filed","concept":"InterestExpense","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6001000},"interestExpense@2011Q2":{"kind":"filed","concept":"InterestExpense","filing":44,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":5934000},"interestExpense@2011Q3":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":5895000},"#168":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":23718000},"#169":{"kind":"filed","concept":"InterestExpense","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":17830000},"interestExpense@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#168"},{"ref":"#169","weight":-1}],"rule":"quarter-from-ytd","value":5888000},"interestExpense@FY2011":{"kind":"filed","concept":"InterestExpense","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":23718000},"interestExpense@2012Q1":{"kind":"filed","concept":"InterestExpense","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":5674000},"interestExpense@2012Q2":{"kind":"filed","concept":"InterestExpense","filing":47,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":9894000},"interestExpense@2012Q3":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":16933000},"#170":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":49114000},"#171":{"kind":"filed","concept":"InterestExpense","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":32501000},"interestExpense@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#170"},{"ref":"#171","weight":-1}],"rule":"quarter-from-ytd","value":16613000},"interestExpense@FY2012":{"kind":"filed","concept":"InterestExpense","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":49114000},"interestExpense@2013Q1":{"kind":"filed","concept":"InterestExpense","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":15675000},"interestExpense@2013Q2":{"kind":"filed","concept":"InterestExpense","filing":50,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":14263000},"interestExpense@2013Q3":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":12494000},"#172":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54435000},"#173":{"kind":"filed","concept":"InterestExpense","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":42432000},"interestExpense@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#172"},{"ref":"#173","weight":-1}],"rule":"quarter-from-ytd","value":12003000},"interestExpense@FY2013":{"kind":"filed","concept":"InterestExpense","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":54435000},"interestExpense@2014Q1":{"kind":"filed","concept":"InterestExpense","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":11689000},"interestExpense@2014Q2":{"kind":"filed","concept":"InterestExpense","filing":53,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":11428000},"interestExpense@2014Q3":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":12294000},"#174":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":47215000},"#175":{"kind":"filed","concept":"InterestExpense","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":35411000},"interestExpense@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#174"},{"ref":"#175","weight":-1}],"rule":"quarter-from-ytd","value":11804000},"interestExpense@FY2014":{"kind":"filed","concept":"InterestExpense","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":47215000},"interestExpense@2015Q1":{"kind":"filed","concept":"InterestExpense","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11268000},"interestExpense@2015Q2":{"kind":"filed","concept":"InterestExpense","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10763000},"interestExpense@2015Q3":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10210000},"#176":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42843000},"#177":{"kind":"filed","concept":"InterestExpense","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":32241000},"interestExpense@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#176"},{"ref":"#177","weight":-1}],"rule":"quarter-from-ytd","value":10602000},"interestExpense@FY2015":{"kind":"filed","concept":"InterestExpense","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":42843000},"interestExpense@2016Q1":{"kind":"filed","concept":"InterestExpense","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":11035000},"interestExpense@2016Q2":{"kind":"filed","concept":"InterestExpense","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":11380000},"interestExpense@2016Q3":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":11299000},"#178":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":44568000},"#179":{"kind":"filed","concept":"InterestExpense","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":33714000},"interestExpense@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#178"},{"ref":"#179","weight":-1}],"rule":"quarter-from-ytd","value":10854000},"interestExpense@FY2016":{"kind":"filed","concept":"InterestExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":44568000},"interestExpense@2017Q1":{"kind":"filed","concept":"InterestExpense","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":10788000},"interestExpense@2017Q2":{"kind":"filed","concept":"InterestExpense","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":10893000},"interestExpense@2017Q3":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":10672000},"#180":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":42667000},"#181":{"kind":"filed","concept":"InterestExpense","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":32353000},"interestExpense@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#180"},{"ref":"#181","weight":-1}],"rule":"quarter-from-ytd","value":10314000},"interestExpense@FY2017":{"kind":"filed","concept":"InterestExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":42667000},"interestExpense@2018Q1":{"kind":"filed","concept":"InterestExpense","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":10113000},"interestExpense@2018Q2":{"kind":"filed","concept":"InterestExpense","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11002000},"interestExpense@2018Q3":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":9824000},"#182":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40956000},"#183":{"kind":"filed","concept":"InterestExpense","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":30939000},"interestExpense@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#182"},{"ref":"#183","weight":-1}],"rule":"quarter-from-ytd","value":10017000},"interestExpense@FY2018":{"kind":"filed","concept":"InterestExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":40956000},"interestExpense@2019Q1":{"kind":"filed","concept":"InterestExpense","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":10272000},"interestExpense@2019Q2":{"kind":"filed","concept":"InterestExpense","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":10452000},"interestExpense@2019Q3":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":10704000},"#184":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":41544000},"#185":{"kind":"filed","concept":"InterestExpense","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":31428000},"interestExpense@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#184"},{"ref":"#185","weight":-1}],"rule":"quarter-from-ytd","value":10116000},"interestExpense@FY2019":{"kind":"filed","concept":"InterestExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":41544000},"interestExpense@2020Q1":{"kind":"filed","concept":"InterestExpense","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":9053000},"interestExpense@2020Q2":{"kind":"filed","concept":"InterestExpense","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":7932000},"interestExpense@2020Q3":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":8096000},"#186":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":32991000},"#187":{"kind":"filed","concept":"InterestExpense","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":25081000},"interestExpense@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#186"},{"ref":"#187","weight":-1}],"rule":"quarter-from-ytd","value":7910000},"interestExpense@FY2020":{"kind":"filed","concept":"InterestExpense","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":32991000},"interestExpense@2021Q1":{"kind":"filed","concept":"InterestExpense","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":7723000},"interestExpense@2021Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":7721000},"interestExpense@2021Q3":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":7980000},"#188":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":32953000},"#189":{"kind":"filed","concept":"InterestExpense","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":23424000},"interestExpense@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#188"},{"ref":"#189","weight":-1}],"rule":"quarter-from-ytd","value":9529000},"interestExpense@FY2021":{"kind":"filed","concept":"InterestExpense","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":32953000},"interestExpense@2022Q1":{"kind":"filed","concept":"InterestExpense","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":9554000},"interestExpense@2022Q2":{"kind":"filed","concept":"InterestExpense","filing":38,"unit":"USD","start":"2022-04-10","end":"2022-06-30","value":10235000},"interestExpense@2022Q3":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":15514000},"#190":{"kind":"filed","concept":"InterestExpense","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":54826000},"#191":{"kind":"filed","concept":"InterestExpense","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":35303000},"interestExpense@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#190"},{"ref":"#191","weight":-1}],"rule":"quarter-from-ytd","value":19523000},"interestExpense@2023Q1":{"kind":"filed","concept":"InterestExpense","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":22995000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":43055000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":12834000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":22998000},"#192":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":56913000},"#193":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":38300000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#192"},{"ref":"#193","weight":-1}],"rule":"quarter-from-ytd","value":18613000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":56913000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":4844000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":15289000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":37379000},"netIncome@2011Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":267131000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":324643000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":30060000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":9335000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":25541000},"netIncome@2012Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":28287000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":93223000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":50674000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":28254000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":47093000},"netIncome@2013Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":48518000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":174539000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":34701000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":54025000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":36497000},"netIncome@2014Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":49390000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":174613000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":19685000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":14844000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":34036000},"netIncome@2015Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":9182000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":77747000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":10208000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":20888000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":26183000},"netIncome@2016Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":41509000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":97154000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12175000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":25291000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":39435000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":80907000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":157808000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":33645000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":53261000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":75776000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":75575000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":238257000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":44861000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":61958000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":75574000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":69614000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":252007000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44460000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":66145000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":114970000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":125001000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":350576000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":148993000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":127036000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":131570000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":142895000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":550494000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":113858000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":156359000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":58270000},"netIncome@2022Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2022-10-01","end":"2022-12-31","value":71015000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":399502000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":12430000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":45198000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":60377000},"netIncome@2023Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2023-10-01","end":"2023-12-31","value":96601000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":214606000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26232000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":59115000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":113742000},"#194":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":316315000},"#195":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":199089000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#194"},{"ref":"#195","weight":-1}],"rule":"quarter-from-ytd","value":117226000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":316315000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":43840000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":74016000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":66161000},"#196":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":159554000},"#197":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":184017000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#196"},{"ref":"#197","weight":-1}],"rule":"quarter-from-ytd","value":-24463000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":159554000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":73253000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":143244000},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.19},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.07},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":0.23},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.55},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":3.91},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":4.79},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.44},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":0.14},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":0.37},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.41},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":1.35},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.73},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":0.4},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":0.67},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.69},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":2.51},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":0.5},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.77},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":0.52},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.7},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":2.49},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":0.28},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":0.21},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":0.49},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":0.14},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":1.12},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":0.15},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":0.31},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":0.4},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":0.64},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":1.47},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":0.2},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":0.41},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":0.63},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":1.3},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":2.53},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":0.42},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":0.82},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.11},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.2},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":3.54},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":0.76},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":0.98},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":1.18},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":1.12},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":4.03},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":0.68},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.02},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":1.82},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":1.96},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":5.48},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":2.33},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":2.01},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":1.93},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":2.04},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":8.3},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":1.57},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":2.21},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":0.83},"dilutedEps@2022Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2022-10-01","end":"2022-12-31","value":0.83},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":5.42},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":0.05},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":0.7},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":0.97},"dilutedEps@2023Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2023-10-01","end":"2023-12-31","value":1.57},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":3.27},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":0.39},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":0.97},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":1.89},"#198":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.39},"#199":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":60350412},"#200":{"kind":"computed","op":"product","terms":[{"ref":"#198"},{"ref":"#199"}],"value":325288720.68},"#201":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":3.25},"#202":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":60475478},"#203":{"kind":"computed","op":"product","terms":[{"ref":"#201"},{"ref":"#202"}],"value":196545303.5},"#204":{"kind":"computed","op":"sum","terms":[{"ref":"#200"},{"ref":"#203","weight":-1}],"value":128743417.18},"#205":{"kind":"computed","op":"sum","terms":[{"ref":"#199","weight":4},{"ref":"#202","weight":-3}],"rule":"unaverage-quarter","value":59975214},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#204"},{"ref":"#205"}],"rule":"per-share-quarter","value":2.1466103844164692},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":5.39},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":0.73},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":1.25},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1.12},"#206":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.69},"#207":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":59275781},"#208":{"kind":"computed","op":"product","terms":[{"ref":"#206"},{"ref":"#207"}],"value":159451850.89},"#209":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":3.1},"#210":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":59314618},"#211":{"kind":"computed","op":"product","terms":[{"ref":"#209"},{"ref":"#210"}],"value":183875315.8},"#212":{"kind":"computed","op":"sum","terms":[{"ref":"#208"},{"ref":"#211","weight":-1}],"value":-24423464.910000026},"#213":{"kind":"computed","op":"sum","terms":[{"ref":"#207","weight":4},{"ref":"#210","weight":-3}],"rule":"unaverage-quarter","value":59159270},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#212"},{"ref":"#213"}],"rule":"per-share-quarter","value":-0.4128425673609567},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":2.69},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":1.24},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":2.4},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2009-12-31","value":161307000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2010-06-30","value":93109000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2010-12-31","value":78583000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2010-12-31","value":78583000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2011-03-31","value":89997000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2011-06-30","value":78746000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2011-09-30","value":138720000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":93126000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2011-12-31","value":93126000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2012-03-31","value":91730000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2012-06-30","value":10307000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":48,"unit":"USD","end":"2012-09-30","value":57966000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-12-31","value":108023000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2012-12-31","value":108023000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2013-03-31","value":54337000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2013-06-30","value":126598000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2013-09-30","value":116521000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2013-12-31","value":150147000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2013-12-31","value":150147000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2014-03-31","value":173740000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2014-06-30","value":197959000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2014-09-30","value":173162000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2014-12-31","value":189761000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2014-12-31","value":189761000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2015-03-31","value":150085000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2015-06-30","value":155575000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2015-09-30","value":46454000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":115857000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2015-12-31","value":115857000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2016-03-31","value":69370000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2016-06-30","value":75641000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2016-09-30","value":54163000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":67272000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2016-12-31","value":67272000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":25,"unit":"USD","end":"2017-03-31","value":57494000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2017-06-30","value":67071000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2017-09-30","value":128780000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":138472000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2017-12-31","value":138472000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2018-03-31","value":146162000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2018-06-30","value":111714000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2018-09-30","value":174001000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2018-12-31","value":224482000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2018-12-31","value":224482000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2019-03-31","value":161266000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2019-06-30","value":110367000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2019-09-30","value":216038000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":322883000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":322883000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2020-03-31","value":307456000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2020-06-30","value":396734000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2020-09-30","value":513944000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":655128000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-12-31","value":655128000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2021-03-31","value":744814000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2021-06-30","value":390086000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2021-09-30","value":423726000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":147339000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2021-12-31","value":147339000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2022-03-31","value":206023000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2022-06-30","value":467140000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2022-09-30","value":229911000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-12-31","value":132723000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2022-12-31","value":132723000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2023-03-31","value":137365000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2023-06-30","value":192768000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2023-09-30","value":161525000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2023-12-31","value":200994000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2023-12-31","value":200994000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2024-03-31","value":249355000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2024-06-30","value":218317000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2024-09-30","value":214177000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2024-12-31","value":281277000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2024-12-31","value":281277000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2025-03-31","value":187464000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2025-06-30","value":223531000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2025-09-30","value":300009000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-12-31","value":341413000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2025-12-31","value":341413000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2026-03-31","value":265530000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2026-06-30","value":264921000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2010-12-31","value":272519000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2010-12-31","value":272519000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2011-06-30","value":301327000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2011-09-30","value":362522000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2011-12-31","value":383265000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2011-12-31","value":383265000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":425924000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":358956000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":400772000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2012-12-31","value":522553000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2012-12-31","value":522553000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":525195000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":611069000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":615960000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":654179000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":654179000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":686530000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":717155000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":732263000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2014-12-31","value":730478000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2014-12-31","value":730478000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":704528000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":746930000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":654368000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":632017000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":632017000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":686256000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":698598000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":671433000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":683509000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":683509000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":680694000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":697780000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":810149000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":824557000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":824557000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":866845000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":930436000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":1039957000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1120769000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1120769000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":1062795000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":1051710000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":1137431000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1195829000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":1195829000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":1208721000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":1297106000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":1480336000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":1669733000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":1669733000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2021-03-31","value":1857607000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2021-06-30","value":1692533000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2021-09-30","value":1923572000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1848464000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1848464000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":2125401000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2022-06-30","value":2491311000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2022-09-30","value":2313269000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":2182348000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":2182348000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":2185774000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":2273053000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":2167049000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":1997692000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":1997692000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2024-03-31","value":2053913000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2024-06-30","value":2055658000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":2073375000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2024-12-31","value":2032170000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2024-12-31","value":2032170000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2025-03-31","value":1988539000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2025-06-30","value":2245689000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2025-09-30","value":2502113000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":2462478000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":2462478000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2026-03-31","value":2448968000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2026-06-30","value":2433377000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2010-12-31","value":1209883000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2010-12-31","value":1209883000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2011-06-30","value":1212775000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2011-09-30","value":1260376000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2011-12-31","value":1552793000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2011-12-31","value":1552793000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2012-03-31","value":1571717000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2012-06-30","value":1491775000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2012-09-30","value":1507173000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2012-12-31","value":1603847000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2012-12-31","value":1603847000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2013-03-31","value":1591726000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2013-06-30","value":1675367000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2013-09-30","value":1733055000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-12-31","value":1798205000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2013-12-31","value":1798205000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2014-03-31","value":1812569000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2014-06-30","value":1829168000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2014-09-30","value":1833904000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2014-12-31","value":1864419000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2014-12-31","value":1864419000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2015-03-31","value":1842372000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2015-06-30","value":1871387000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2015-09-30","value":1837579000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2015-12-31","value":1778635000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2015-12-31","value":1778635000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2016-03-31","value":1933497000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2016-06-30","value":1916535000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2016-09-30","value":1868513000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":1865969000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2016-12-31","value":1865969000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2017-03-31","value":1867265000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2017-06-30","value":1887530000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2017-09-30","value":2000974000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":2025965000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2017-12-31","value":2025965000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2018-03-31","value":2077468000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2018-06-30","value":2209275000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2018-09-30","value":2332673000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":2426314000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2018-12-31","value":2426314000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2019-03-31","value":2473722000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2019-06-30","value":2523109000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2019-09-30","value":2594121000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-12-31","value":2665669000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2019-12-31","value":2665669000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2020-03-31","value":2654077000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2020-06-30","value":2767625000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2020-09-30","value":2974075000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-12-31","value":3235423000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-12-31","value":3235423000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2021-03-31","value":3422138000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2021-06-30","value":3706926000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2021-09-30","value":4100430000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":4877780000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2021-12-31","value":4877780000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2022-03-31","value":5151533000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2022-06-30","value":5472951000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2022-09-30","value":5246293000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-12-31","value":5169462000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2022-12-31","value":5169462000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2023-03-31","value":5211132000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2023-06-30","value":5321971000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2023-09-30","value":5166341000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-12-31","value":5093312000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2023-12-31","value":5093312000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2024-03-31","value":5129520000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2024-06-30","value":5118566000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2024-09-30","value":5186939000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2024-12-31","value":5109331000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2024-12-31","value":5109331000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2025-03-31","value":5060454000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2025-06-30","value":5388801000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2025-09-30","value":5598102000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-12-31","value":5573679000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2025-12-31","value":5573679000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2026-03-31","value":5593263000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2026-06-30","value":5772151000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2010-12-31","value":86685000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2010-12-31","value":86685000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2011-06-30","value":90936000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2011-09-30","value":99543000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2011-12-31","value":165390000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2011-12-31","value":165390000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":167241000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":167427000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":156818000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2012-12-31","value":294859000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2012-12-31","value":294859000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":258131000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":244527000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":240896000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":250845000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":250845000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":233390000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":214049000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":229476000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2014-12-31","value":240522000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2014-12-31","value":240522000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":234597000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":246002000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":224986000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":213224000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":213224000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":302470000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":324041000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":333579000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":341939000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":341939000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":315900000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":310322000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":458743000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":396423000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":396423000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":412637000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":480049000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":553113000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":560706000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":560706000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":515979000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":480363000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":476016000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":497064000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":497064000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":483016000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":486720000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":556258000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":641524000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":641524000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2021-03-31","value":710265000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2021-06-30","value":836249000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2021-09-30","value":1018014000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1155907000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1155907000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":1253158000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2022-06-30","value":1172176000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2022-09-30","value":1105130000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":992044000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":992044000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":910342000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":936827000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":900094000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":880771000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":880771000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2024-03-31","value":897901000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2024-06-30","value":912557000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":1019474000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2024-12-31","value":1033152000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2024-12-31","value":1033152000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2025-03-31","value":1007588000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2025-06-30","value":1121280000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2025-09-30","value":1146319000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1215346000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":1215346000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2026-03-31","value":1207782000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2026-06-30","value":1190061000},"totalLiabilities@2010Q4":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2010-12-31","value":768816000},"totalLiabilities@FY2010":{"kind":"filed","concept":"Liabilities","filing":20,"unit":"USD","end":"2010-12-31","value":768816000},"totalLiabilities@2011Q2":{"kind":"filed","concept":"Liabilities","filing":21,"unit":"USD","end":"2011-06-30","value":749695000},"totalLiabilities@2011Q3":{"kind":"filed","concept":"Liabilities","filing":22,"unit":"USD","end":"2011-09-30","value":758515000},"totalLiabilities@2011Q4":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2011-12-31","value":783904000},"totalLiabilities@FY2011":{"kind":"filed","concept":"Liabilities","filing":23,"unit":"USD","end":"2011-12-31","value":783904000},"totalLiabilities@2012Q1":{"kind":"filed","concept":"Liabilities","filing":43,"unit":"USD","end":"2012-03-31","value":770944000},"totalLiabilities@2012Q2":{"kind":"filed","concept":"Liabilities","filing":44,"unit":"USD","end":"2012-06-30","value":1087169000},"totalLiabilities@2012Q3":{"kind":"filed","concept":"Liabilities","filing":45,"unit":"USD","end":"2012-09-30","value":1073635000},"totalLiabilities@2012Q4":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2012-12-31","value":1140219000},"totalLiabilities@FY2012":{"kind":"filed","concept":"Liabilities","filing":24,"unit":"USD","end":"2012-12-31","value":1140219000},"totalLiabilities@2013Q1":{"kind":"filed","concept":"Liabilities","filing":46,"unit":"USD","end":"2013-03-31","value":1076132000},"totalLiabilities@2013Q2":{"kind":"filed","concept":"Liabilities","filing":47,"unit":"USD","end":"2013-06-30","value":1469426000},"totalLiabilities@2013Q3":{"kind":"filed","concept":"Liabilities","filing":48,"unit":"USD","end":"2013-09-30","value":1475715000},"totalLiabilities@2013Q4":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2013-12-31","value":1481134000},"totalLiabilities@FY2013":{"kind":"filed","concept":"Liabilities","filing":16,"unit":"USD","end":"2013-12-31","value":1481134000},"totalLiabilities@2014Q1":{"kind":"filed","concept":"Liabilities","filing":49,"unit":"USD","end":"2014-03-31","value":1459525000},"totalLiabilities@2014Q2":{"kind":"filed","concept":"Liabilities","filing":50,"unit":"USD","end":"2014-06-30","value":1420606000},"totalLiabilities@2014Q3":{"kind":"filed","concept":"Liabilities","filing":51,"unit":"USD","end":"2014-09-30","value":1385987000},"totalLiabilities@2014Q4":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2014-12-31","value":1392743000},"totalLiabilities@FY2014":{"kind":"filed","concept":"Liabilities","filing":17,"unit":"USD","end":"2014-12-31","value":1392743000},"totalLiabilities@2015Q1":{"kind":"filed","concept":"Liabilities","filing":52,"unit":"USD","end":"2015-03-31","value":1339679000},"totalLiabilities@2015Q2":{"kind":"filed","concept":"Liabilities","filing":53,"unit":"USD","end":"2015-06-30","value":1351577000},"totalLiabilities@2015Q3":{"kind":"filed","concept":"Liabilities","filing":54,"unit":"USD","end":"2015-09-30","value":1348307000},"totalLiabilities@2015Q4":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2015-12-31","value":1312764000},"totalLiabilities@FY2015":{"kind":"filed","concept":"Liabilities","filing":18,"unit":"USD","end":"2015-12-31","value":1312764000},"totalLiabilities@2016Q1":{"kind":"filed","concept":"Liabilities","filing":55,"unit":"USD","end":"2016-03-31","value":1423991000},"totalLiabilities@2016Q2":{"kind":"filed","concept":"Liabilities","filing":56,"unit":"USD","end":"2016-06-30","value":1430512000},"totalLiabilities@2016Q3":{"kind":"filed","concept":"Liabilities","filing":57,"unit":"USD","end":"2016-09-30","value":1418386000},"totalLiabilities@2016Q4":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-12-31","value":1427434000},"totalLiabilities@FY2016":{"kind":"filed","concept":"Liabilities","filing":19,"unit":"USD","end":"2016-12-31","value":1427434000},"totalLiabilities@2017Q1":{"kind":"filed","concept":"Liabilities","filing":58,"unit":"USD","end":"2017-03-31","value":1413303000},"totalLiabilities@2017Q2":{"kind":"filed","concept":"Liabilities","filing":59,"unit":"USD","end":"2017-06-30","value":1421765000},"totalLiabilities@2017Q3":{"kind":"filed","concept":"Liabilities","filing":60,"unit":"USD","end":"2017-09-30","value":1485928000},"totalLiabilities@2017Q4":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1427716000},"totalLiabilities@FY2017":{"kind":"filed","concept":"Liabilities","filing":0,"unit":"USD","end":"2017-12-31","value":1427716000},"totalLiabilities@2018Q1":{"kind":"filed","concept":"Liabilities","filing":25,"unit":"USD","end":"2018-03-31","value":1452870000},"totalLiabilities@2018Q2":{"kind":"filed","concept":"Liabilities","filing":26,"unit":"USD","end":"2018-06-30","value":1538985000},"totalLiabilities@2018Q3":{"kind":"filed","concept":"Liabilities","filing":27,"unit":"USD","end":"2018-09-30","value":1574141000},"totalLiabilities@2018Q4":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1604049000},"totalLiabilities@FY2018":{"kind":"filed","concept":"Liabilities","filing":1,"unit":"USD","end":"2018-12-31","value":1604049000},"totalLiabilities@2019Q1":{"kind":"filed","concept":"Liabilities","filing":28,"unit":"USD","end":"2019-03-31","value":1606410000},"totalLiabilities@2019Q2":{"kind":"filed","concept":"Liabilities","filing":29,"unit":"USD","end":"2019-06-30","value":1592981000},"totalLiabilities@2019Q3":{"kind":"filed","concept":"Liabilities","filing":30,"unit":"USD","end":"2019-09-30","value":1598342000},"totalLiabilities@2019Q4":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":1571591000},"totalLiabilities@FY2019":{"kind":"filed","concept":"Liabilities","filing":2,"unit":"USD","end":"2019-12-31","value":1571591000},"totalLiabilities@2020Q1":{"kind":"filed","concept":"Liabilities","filing":31,"unit":"USD","end":"2020-03-31","value":1570486000},"totalLiabilities@2020Q2":{"kind":"filed","concept":"Liabilities","filing":32,"unit":"USD","end":"2020-06-30","value":1609331000},"totalLiabilities@2020Q3":{"kind":"filed","concept":"Liabilities","filing":33,"unit":"USD","end":"2020-09-30","value":1680634000},"totalLiabilities@2020Q4":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":1779012000},"totalLiabilities@FY2020":{"kind":"filed","concept":"Liabilities","filing":3,"unit":"USD","end":"2020-12-31","value":1779012000},"totalLiabilities@2021Q1":{"kind":"filed","concept":"Liabilities","filing":34,"unit":"USD","end":"2021-03-31","value":1834315000},"totalLiabilities@2021Q2":{"kind":"filed","concept":"Liabilities","filing":35,"unit":"USD","end":"2021-06-30","value":2013743000},"totalLiabilities@2021Q3":{"kind":"filed","concept":"Liabilities","filing":36,"unit":"USD","end":"2021-09-30","value":2273449000},"totalLiabilities@2021Q4":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":2605643000},"totalLiabilities@FY2021":{"kind":"filed","concept":"Liabilities","filing":4,"unit":"USD","end":"2021-12-31","value":2605643000},"totalLiabilities@2022Q1":{"kind":"filed","concept":"Liabilities","filing":37,"unit":"USD","end":"2022-03-31","value":2771410000},"totalLiabilities@2022Q2":{"kind":"filed","concept":"Liabilities","filing":38,"unit":"USD","end":"2022-06-30","value":2970359000},"totalLiabilities@2022Q3":{"kind":"filed","concept":"Liabilities","filing":39,"unit":"USD","end":"2022-09-30","value":2839752000},"totalLiabilities@2022Q4":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2799736000},"totalLiabilities@FY2022":{"kind":"filed","concept":"Liabilities","filing":5,"unit":"USD","end":"2022-12-31","value":2799736000},"totalLiabilities@2023Q1":{"kind":"filed","concept":"Liabilities","filing":40,"unit":"USD","end":"2023-03-31","value":2865939000},"totalLiabilities@2023Q2":{"kind":"filed","concept":"Liabilities","filing":41,"unit":"USD","end":"2023-06-30","value":2894527000},"totalLiabilities@2023Q3":{"kind":"filed","concept":"Liabilities","filing":42,"unit":"USD","end":"2023-09-30","value":2794215000},"totalLiabilities@2023Q4":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2023-12-31","value":2743693000},"totalLiabilities@FY2023":{"kind":"filed","concept":"Liabilities","filing":6,"unit":"USD","end":"2023-12-31","value":2743693000},"totalLiabilities@2024Q1":{"kind":"filed","concept":"Liabilities","filing":7,"unit":"USD","end":"2024-03-31","value":2750091000},"totalLiabilities@2024Q2":{"kind":"filed","concept":"Liabilities","filing":8,"unit":"USD","end":"2024-06-30","value":2746047000},"totalLiabilities@2024Q3":{"kind":"filed","concept":"Liabilities","filing":9,"unit":"USD","end":"2024-09-30","value":2774477000},"totalLiabilities@2024Q4":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2024-12-31","value":2611888000},"totalLiabilities@FY2024":{"kind":"filed","concept":"Liabilities","filing":10,"unit":"USD","end":"2024-12-31","value":2611888000},"totalLiabilities@2025Q1":{"kind":"filed","concept":"Liabilities","filing":11,"unit":"USD","end":"2025-03-31","value":2587429000},"totalLiabilities@2025Q2":{"kind":"filed","concept":"Liabilities","filing":12,"unit":"USD","end":"2025-06-30","value":2813610000},"totalLiabilities@2025Q3":{"kind":"filed","concept":"Liabilities","filing":13,"unit":"USD","end":"2025-09-30","value":2948274000},"totalLiabilities@2025Q4":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-12-31","value":2934633000},"totalLiabilities@FY2025":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2025-12-31","value":2934633000},"totalLiabilities@2026Q1":{"kind":"filed","concept":"Liabilities","filing":14,"unit":"USD","end":"2026-03-31","value":2917963000},"totalLiabilities@2026Q2":{"kind":"filed","concept":"Liabilities","filing":15,"unit":"USD","end":"2026-06-30","value":2894156000},"#214":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":20,"unit":"USD","end":"2010-12-31","value":657229000},"#215":{"kind":"filed","concept":"LongTermDebtCurrent","filing":20,"unit":"USD","end":"2010-12-31","value":0},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":657229000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#214"},{"ref":"#215"}],"rule":"component-sum","value":657229000},"#216":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":21,"unit":"USD","end":"2011-06-30","value":632498000},"#217":{"kind":"filed","concept":"LongTermDebtCurrent","filing":21,"unit":"USD","end":"2011-06-30","value":0},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#216"},{"ref":"#217"}],"rule":"component-sum","value":632498000},"#218":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":22,"unit":"USD","end":"2011-09-30","value":632498000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#218"}],"rule":"component-sum","value":632498000},"#219":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":23,"unit":"USD","end":"2011-12-31","value":575000000},"#220":{"kind":"filed","concept":"LongTermDebtCurrent","filing":23,"unit":"USD","end":"2011-12-31","value":22874000},"#221":{"kind":"filed","concept":"ShortTermBorrowings","filing":23,"unit":"USD","end":"2011-12-31","value":0},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":597874000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220"},{"ref":"#221"}],"rule":"component-sum","value":597874000},"#222":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":43,"unit":"USD","end":"2012-03-31","value":559588000},"#223":{"kind":"filed","concept":"LongTermDebtCurrent","filing":43,"unit":"USD","end":"2012-03-31","value":14063000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#222"},{"ref":"#223"}],"rule":"component-sum","value":573651000},"#224":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":44,"unit":"USD","end":"2012-06-30","value":875513000},"#225":{"kind":"filed","concept":"LongTermDebtCurrent","filing":44,"unit":"USD","end":"2012-06-30","value":6750000},"#226":{"kind":"filed","concept":"ShortTermBorrowings","filing":44,"unit":"USD","end":"2012-06-30","value":13000000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#224"},{"ref":"#225"},{"ref":"#226"}],"rule":"component-sum","value":895263000},"#227":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":45,"unit":"USD","end":"2012-09-30","value":873865000},"#228":{"kind":"filed","concept":"LongTermDebtCurrent","filing":45,"unit":"USD","end":"2012-09-30","value":9000000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228"}],"rule":"component-sum","value":882865000},"#229":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2012-12-31","value":799018000},"#230":{"kind":"filed","concept":"LongTermDebtCurrent","filing":24,"unit":"USD","end":"2012-12-31","value":82250000},"#231":{"kind":"filed","concept":"ShortTermBorrowings","filing":24,"unit":"USD","end":"2012-12-31","value":12550000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":893818000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230"},{"ref":"#231"}],"rule":"component-sum","value":893818000},"#232":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":46,"unit":"USD","end":"2013-03-31","value":770702000},"#233":{"kind":"filed","concept":"LongTermDebtCurrent","filing":46,"unit":"USD","end":"2013-03-31","value":30000000},"#234":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2013-03-31","value":12532000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#232"},{"ref":"#233"},{"ref":"#234"}],"rule":"component-sum","value":813234000},"#235":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":47,"unit":"USD","end":"2013-06-30","value":1177329000},"#236":{"kind":"filed","concept":"LongTermDebtCurrent","filing":47,"unit":"USD","end":"2013-06-30","value":9000000},"#237":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2013-06-30","value":24047000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236"},{"ref":"#237"}],"rule":"component-sum","value":1210376000},"#238":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":24,"unit":"USD","end":"2013-12-31","value":1200555000},"#239":{"kind":"filed","concept":"LongTermDebtCurrent","filing":16,"unit":"USD","end":"2013-12-31","value":12286000},"#240":{"kind":"filed","concept":"ShortTermBorrowings","filing":16,"unit":"USD","end":"2013-12-31","value":9575000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":1222416000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#238"},{"ref":"#239"},{"ref":"#240"}],"rule":"component-sum","value":1222416000},"#241":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":16,"unit":"USD","end":"2014-12-31","value":1106519000},"#242":{"kind":"filed","concept":"LongTermDebtCurrent","filing":17,"unit":"USD","end":"2014-12-31","value":389000},"#243":{"kind":"filed","concept":"ShortTermBorrowings","filing":17,"unit":"USD","end":"2014-12-31","value":5359000},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":1112267000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242"},{"ref":"#243"}],"rule":"component-sum","value":1112267000},"#244":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":17,"unit":"USD","end":"2015-12-31","value":1067694000},"#245":{"kind":"filed","concept":"LongTermDebtCurrent","filing":18,"unit":"USD","end":"2015-12-31","value":500000},"#246":{"kind":"filed","concept":"ShortTermBorrowings","filing":18,"unit":"USD","end":"2015-12-31","value":8594000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":1076788000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#244"},{"ref":"#245"},{"ref":"#246"}],"rule":"component-sum","value":1076788000},"#247":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":18,"unit":"USD","end":"2016-12-31","value":1048400},"#248":{"kind":"filed","concept":"LongTermDebtCurrent","filing":19,"unit":"USD","end":"2016-12-31","value":14399000},"#249":{"kind":"filed","concept":"ShortTermBorrowings","filing":19,"unit":"USD","end":"2016-12-31","value":31198000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":46645400},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#247"},{"ref":"#248"},{"ref":"#249"}],"rule":"component-sum","value":46645400},"#250":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":19,"unit":"USD","end":"2017-12-31","value":935057000},"#251":{"kind":"filed","concept":"LongTermDebtCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":936000},"#252":{"kind":"filed","concept":"ShortTermBorrowings","filing":0,"unit":"USD","end":"2017-12-31","value":20602000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"},{"ref":"#252"}],"rule":"component-sum","value":956595000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#250"},{"ref":"#251"},{"ref":"#252"}],"rule":"component-sum","value":956595000},"#253":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":0,"unit":"USD","end":"2018-12-31","value":900813000},"#254":{"kind":"filed","concept":"LongTermDebtCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":1075000},"#255":{"kind":"filed","concept":"ShortTermBorrowings","filing":1,"unit":"USD","end":"2018-12-31","value":45583000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":947471000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#253"},{"ref":"#254"},{"ref":"#255"}],"rule":"component-sum","value":947471000},"#256":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":1,"unit":"USD","end":"2019-12-31","value":832236000},"#257":{"kind":"filed","concept":"LongTermDebtCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":553000},"#258":{"kind":"filed","concept":"ShortTermBorrowings","filing":2,"unit":"USD","end":"2019-12-31","value":58714000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":891503000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#256"},{"ref":"#257"},{"ref":"#258"}],"rule":"component-sum","value":891503000},"#259":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":2,"unit":"USD","end":"2020-12-31","value":833990000},"#260":{"kind":"filed","concept":"LongTermDebtCurrent","filing":3,"unit":"USD","end":"2020-12-31","value":1836000},"#261":{"kind":"filed","concept":"ShortTermBorrowings","filing":3,"unit":"USD","end":"2020-12-31","value":39282000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":875108000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#259"},{"ref":"#260"},{"ref":"#261"}],"rule":"component-sum","value":875108000},"#262":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":3,"unit":"USD","end":"2021-12-31","value":882060000},"#263":{"kind":"filed","concept":"LongTermDebtCurrent","filing":4,"unit":"USD","end":"2021-12-31","value":1721000},"#264":{"kind":"filed","concept":"ShortTermBorrowings","filing":4,"unit":"USD","end":"2021-12-31","value":72035000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":955816000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#262"},{"ref":"#263"},{"ref":"#264"}],"rule":"component-sum","value":955816000},"#265":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":4,"unit":"USD","end":"2022-12-31","value":1370966000},"#266":{"kind":"filed","concept":"LongTermDebtCurrent","filing":5,"unit":"USD","end":"2022-12-31","value":10083000},"#267":{"kind":"filed","concept":"ShortTermBorrowings","filing":5,"unit":"USD","end":"2022-12-31","value":48990000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":1430039000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#266"},{"ref":"#267"}],"rule":"component-sum","value":1430039000},"#268":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":5,"unit":"USD","end":"2023-12-31","value":1434825000},"#269":{"kind":"filed","concept":"LongTermDebtCurrent","filing":6,"unit":"USD","end":"2023-12-31","value":42110000},"#270":{"kind":"filed","concept":"ShortTermBorrowings","filing":6,"unit":"USD","end":"2023-12-31","value":81769000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":1558704000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#268"},{"ref":"#269"},{"ref":"#270"}],"rule":"component-sum","value":1558704000},"#271":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":7,"unit":"USD","end":"2024-03-31","value":1420625000},"#272":{"kind":"filed","concept":"LongTermDebtCurrent","filing":7,"unit":"USD","end":"2024-03-31","value":39030000},"#273":{"kind":"filed","concept":"ShortTermBorrowings","filing":7,"unit":"USD","end":"2024-03-31","value":78086000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#271"},{"ref":"#272"},{"ref":"#273"}],"rule":"component-sum","value":1537741000},"#274":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":8,"unit":"USD","end":"2024-06-30","value":1415938000},"#275":{"kind":"filed","concept":"LongTermDebtCurrent","filing":8,"unit":"USD","end":"2024-06-30","value":44889000},"#276":{"kind":"filed","concept":"ShortTermBorrowings","filing":8,"unit":"USD","end":"2024-06-30","value":66407000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#274"},{"ref":"#275"},{"ref":"#276"}],"rule":"component-sum","value":1527234000},"#277":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":9,"unit":"USD","end":"2024-09-30","value":1371875000},"#278":{"kind":"filed","concept":"LongTermDebtCurrent","filing":9,"unit":"USD","end":"2024-09-30","value":53193000},"#279":{"kind":"filed","concept":"ShortTermBorrowings","filing":9,"unit":"USD","end":"2024-09-30","value":65540000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#277"},{"ref":"#278"},{"ref":"#279"}],"rule":"component-sum","value":1490608000},"#280":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":6,"unit":"USD","end":"2024-12-31","value":1211250000},"#281":{"kind":"filed","concept":"LongTermDebtCurrent","filing":10,"unit":"USD","end":"2024-12-31","value":60753000},"#282":{"kind":"filed","concept":"ShortTermBorrowings","filing":10,"unit":"USD","end":"2024-12-31","value":55848000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":1327851000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#280"},{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":1327851000},"#283":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":12,"unit":"USD","end":"2025-06-30","value":1280000000},"#284":{"kind":"filed","concept":"LongTermDebtCurrent","filing":12,"unit":"USD","end":"2025-06-30","value":67424000},"#285":{"kind":"filed","concept":"ShortTermBorrowings","filing":12,"unit":"USD","end":"2025-06-30","value":54264000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"},{"ref":"#285"}],"rule":"component-sum","value":1401688000},"#286":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":13,"unit":"USD","end":"2025-09-30","value":1285000000},"#287":{"kind":"filed","concept":"LongTermDebtCurrent","filing":13,"unit":"USD","end":"2025-09-30","value":8064000},"#288":{"kind":"filed","concept":"ShortTermBorrowings","filing":13,"unit":"USD","end":"2025-09-30","value":46046000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#286"},{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":1339110000},"#289":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":10,"unit":"USD","end":"2025-12-31","value":1193750000},"#290":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2025-12-31","value":12729000},"#291":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2025-12-31","value":50618000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":1257097000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#289"},{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":1257097000},"#292":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":14,"unit":"USD","end":"2026-03-31","value":1192500000},"#293":{"kind":"filed","concept":"LongTermDebtCurrent","filing":14,"unit":"USD","end":"2026-03-31","value":16303000},"#294":{"kind":"filed","concept":"ShortTermBorrowings","filing":14,"unit":"USD","end":"2026-03-31","value":43950000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":1252753000},"#295":{"kind":"filed","concept":"LongTermDebtNoncurrent","filing":15,"unit":"USD","end":"2026-06-30","value":1191250000},"#296":{"kind":"filed","concept":"LongTermDebtCurrent","filing":15,"unit":"USD","end":"2026-06-30","value":21277000},"#297":{"kind":"filed","concept":"ShortTermBorrowings","filing":15,"unit":"USD","end":"2026-06-30","value":48318000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":1260845000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2013-09-30","value":1177671000},"#299":{"kind":"filed","concept":"LongTermDebtCurrent","filing":48,"unit":"USD","end":"2013-09-30","value":-12000000},"#300":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2013-09-30","value":18013000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":1183684000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2014-03-31","value":1172368000},"#302":{"kind":"filed","concept":"LongTermDebtCurrent","filing":49,"unit":"USD","end":"2014-03-31","value":-12356000},"#303":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2014-03-31","value":7004000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":1167016000},"#304":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2014-06-30","value":1154316000},"#305":{"kind":"filed","concept":"LongTermDebtCurrent","filing":50,"unit":"USD","end":"2014-06-30","value":249000},"#306":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2014-06-30","value":6509000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":1161074000},"#307":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2014-09-30","value":1106293000},"#308":{"kind":"filed","concept":"LongTermDebtCurrent","filing":51,"unit":"USD","end":"2014-09-30","value":142000},"#309":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2014-09-30","value":5502000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":1111937000},"#310":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2015-03-31","value":1033610000},"#311":{"kind":"filed","concept":"LongTermDebtCurrent","filing":52,"unit":"USD","end":"2015-03-31","value":355000},"#312":{"kind":"filed","concept":"ShortTermBorrowings","filing":52,"unit":"USD","end":"2015-03-31","value":3103000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"},{"ref":"#312"}],"rule":"component-sum","value":1037068000},"#313":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2015-06-30","value":1035237000},"#314":{"kind":"filed","concept":"LongTermDebtCurrent","filing":53,"unit":"USD","end":"2015-06-30","value":249000},"#315":{"kind":"filed","concept":"ShortTermBorrowings","filing":53,"unit":"USD","end":"2015-06-30","value":2993000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#313"},{"ref":"#314"},{"ref":"#315"}],"rule":"component-sum","value":1038479000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2015-09-30","value":1050127000},"#317":{"kind":"filed","concept":"LongTermDebtCurrent","filing":54,"unit":"USD","end":"2015-09-30","value":142000},"#318":{"kind":"filed","concept":"ShortTermBorrowings","filing":54,"unit":"USD","end":"2015-09-30","value":4481000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#316"},{"ref":"#317"},{"ref":"#318"}],"rule":"component-sum","value":1054750000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2016-03-31","value":1047146000},"#320":{"kind":"filed","concept":"LongTermDebtCurrent","filing":55,"unit":"USD","end":"2016-03-31","value":10405000},"#321":{"kind":"filed","concept":"ShortTermBorrowings","filing":55,"unit":"USD","end":"2016-03-31","value":34055000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#319"},{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":1091606000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2016-06-30","value":1034836000},"#323":{"kind":"filed","concept":"LongTermDebtCurrent","filing":56,"unit":"USD","end":"2016-06-30","value":12374000},"#324":{"kind":"filed","concept":"ShortTermBorrowings","filing":56,"unit":"USD","end":"2016-06-30","value":33649000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"},{"ref":"#324"}],"rule":"component-sum","value":1080859000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2016-09-30","value":1013671000},"#326":{"kind":"filed","concept":"LongTermDebtCurrent","filing":57,"unit":"USD","end":"2016-09-30","value":38122000},"#327":{"kind":"filed","concept":"ShortTermBorrowings","filing":57,"unit":"USD","end":"2016-09-30","value":35517000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#325"},{"ref":"#326"},{"ref":"#327"}],"rule":"component-sum","value":1087310000},"#328":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2017-03-31","value":1007898000},"#329":{"kind":"filed","concept":"LongTermDebtCurrent","filing":58,"unit":"USD","end":"2017-03-31","value":13870000},"#330":{"kind":"filed","concept":"ShortTermBorrowings","filing":58,"unit":"USD","end":"2017-03-31","value":28078000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#328"},{"ref":"#329"},{"ref":"#330"}],"rule":"component-sum","value":1049846000},"#331":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2017-06-30","value":1007235000},"#332":{"kind":"filed","concept":"LongTermDebtCurrent","filing":59,"unit":"USD","end":"2017-06-30","value":7038000},"#333":{"kind":"filed","concept":"ShortTermBorrowings","filing":59,"unit":"USD","end":"2017-06-30","value":22155000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#331"},{"ref":"#332"},{"ref":"#333"}],"rule":"component-sum","value":1036428000},"#334":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2017-09-30","value":908101000},"#335":{"kind":"filed","concept":"LongTermDebtCurrent","filing":60,"unit":"USD","end":"2017-09-30","value":104011000},"#336":{"kind":"filed","concept":"ShortTermBorrowings","filing":60,"unit":"USD","end":"2017-09-30","value":26226000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#334"},{"ref":"#335"},{"ref":"#336"}],"rule":"component-sum","value":1038338000},"#337":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2018-03-31","value":907459000},"#338":{"kind":"filed","concept":"LongTermDebtCurrent","filing":25,"unit":"USD","end":"2018-03-31","value":944000},"#339":{"kind":"filed","concept":"ShortTermBorrowings","filing":25,"unit":"USD","end":"2018-03-31","value":31414000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#337"},{"ref":"#338"},{"ref":"#339"}],"rule":"component-sum","value":939817000},"#340":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2018-06-30","value":908066000},"#341":{"kind":"filed","concept":"LongTermDebtCurrent","filing":26,"unit":"USD","end":"2018-06-30","value":758000},"#342":{"kind":"filed","concept":"ShortTermBorrowings","filing":26,"unit":"USD","end":"2018-06-30","value":23995000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#340"},{"ref":"#341"},{"ref":"#342"}],"rule":"component-sum","value":932819000},"#343":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2018-09-30","value":859625000},"#344":{"kind":"filed","concept":"LongTermDebtCurrent","filing":27,"unit":"USD","end":"2018-09-30","value":51266000},"#345":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2018-09-30","value":35758000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#343"},{"ref":"#344"},{"ref":"#345"}],"rule":"component-sum","value":946649000},"#346":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2019-03-31","value":882483000},"#347":{"kind":"filed","concept":"LongTermDebtCurrent","filing":28,"unit":"USD","end":"2019-03-31","value":888000},"#348":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2019-03-31","value":45241000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#346"},{"ref":"#347"},{"ref":"#348"}],"rule":"component-sum","value":928612000},"#349":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2019-06-30","value":883476000},"#350":{"kind":"filed","concept":"LongTermDebtCurrent","filing":29,"unit":"USD","end":"2019-06-30","value":808000},"#351":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2019-06-30","value":57031000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#349"},{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":941315000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2019-09-30","value":884315000},"#353":{"kind":"filed","concept":"LongTermDebtCurrent","filing":30,"unit":"USD","end":"2019-09-30","value":741000},"#354":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2019-09-30","value":66985000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"},{"ref":"#354"}],"rule":"component-sum","value":952041000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2020-03-31","value":839380000},"#356":{"kind":"filed","concept":"LongTermDebtCurrent","filing":31,"unit":"USD","end":"2020-03-31","value":2394000},"#357":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2020-03-31","value":49878000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#355"},{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":891652000},"#358":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2020-06-30","value":841116000},"#359":{"kind":"filed","concept":"LongTermDebtCurrent","filing":32,"unit":"USD","end":"2020-06-30","value":1010000},"#360":{"kind":"filed","concept":"ShortTermBorrowings","filing":32,"unit":"USD","end":"2020-06-30","value":52343000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"},{"ref":"#360"}],"rule":"component-sum","value":894469000},"#361":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2020-09-30","value":841341000},"#362":{"kind":"filed","concept":"LongTermDebtCurrent","filing":33,"unit":"USD","end":"2020-09-30","value":1313000},"#363":{"kind":"filed","concept":"ShortTermBorrowings","filing":33,"unit":"USD","end":"2020-09-30","value":44800000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#361"},{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":887454000},"#364":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2021-03-31","value":841516000},"#365":{"kind":"filed","concept":"LongTermDebtCurrent","filing":34,"unit":"USD","end":"2021-03-31","value":1756000},"#366":{"kind":"filed","concept":"ShortTermBorrowings","filing":34,"unit":"USD","end":"2021-03-31","value":26534000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"},{"ref":"#366"}],"rule":"component-sum","value":869806000},"#367":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2021-06-30","value":842607000},"#368":{"kind":"filed","concept":"LongTermDebtCurrent","filing":35,"unit":"USD","end":"2021-06-30","value":1783000},"#369":{"kind":"filed","concept":"ShortTermBorrowings","filing":35,"unit":"USD","end":"2021-06-30","value":23760000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#367"},{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":868150000},"#370":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2021-09-30","value":843426000},"#371":{"kind":"filed","concept":"LongTermDebtCurrent","filing":36,"unit":"USD","end":"2021-09-30","value":1967000},"#372":{"kind":"filed","concept":"ShortTermBorrowings","filing":36,"unit":"USD","end":"2021-09-30","value":61470000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"},{"ref":"#372"}],"rule":"component-sum","value":906863000},"#373":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2022-03-31","value":1002685000},"#374":{"kind":"filed","concept":"LongTermDebtCurrent","filing":37,"unit":"USD","end":"2022-03-31","value":1292000},"#375":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2022-03-31","value":84995000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#373"},{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":1088972000},"#376":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2022-06-30","value":1286499000},"#377":{"kind":"filed","concept":"LongTermDebtCurrent","filing":38,"unit":"USD","end":"2022-06-30","value":808000},"#378":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2022-06-30","value":77514000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"},{"ref":"#378"}],"rule":"component-sum","value":1364821000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2022-09-30","value":1282856000},"#380":{"kind":"filed","concept":"LongTermDebtCurrent","filing":39,"unit":"USD","end":"2022-09-30","value":5057000},"#381":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2022-09-30","value":64588000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#379"},{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":1352501000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2023-03-31","value":1527355000},"#383":{"kind":"filed","concept":"LongTermDebtCurrent","filing":40,"unit":"USD","end":"2023-03-31","value":15050000},"#384":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2023-03-31","value":64093000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"},{"ref":"#384"}],"rule":"component-sum","value":1606498000},"#385":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2023-06-30","value":1523310000},"#386":{"kind":"filed","concept":"LongTermDebtCurrent","filing":41,"unit":"USD","end":"2023-06-30","value":18767000},"#387":{"kind":"filed","concept":"ShortTermBorrowings","filing":41,"unit":"USD","end":"2023-06-30","value":77889000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#385"},{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":1619966000},"#388":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2023-09-30","value":1465141000},"#389":{"kind":"filed","concept":"LongTermDebtCurrent","filing":42,"unit":"USD","end":"2023-09-30","value":33823000},"#390":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2023-09-30","value":74346000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"},{"ref":"#390"}],"rule":"component-sum","value":1573310000},"#391":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2025-03-31","value":1195861000},"#392":{"kind":"filed","concept":"LongTermDebtCurrent","filing":11,"unit":"USD","end":"2025-03-31","value":64550000},"#393":{"kind":"filed","concept":"ShortTermBorrowings","filing":11,"unit":"USD","end":"2025-03-31","value":56533000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#391"},{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":1316944000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2015-12-31","value":465871000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":18,"unit":"USD","end":"2015-12-31","value":465871000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":55,"unit":"USD","end":"2016-03-31","value":474459000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":56,"unit":"USD","end":"2016-06-30","value":450338000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":57,"unit":"USD","end":"2016-09-30","value":413858000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":397179000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":1,"unit":"USD","end":"2016-12-31","value":397179000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":58,"unit":"USD","end":"2017-03-31","value":420396000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":59,"unit":"USD","end":"2017-06-30","value":427969000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":60,"unit":"USD","end":"2017-09-30","value":473249000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":554320000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":2,"unit":"USD","end":"2017-12-31","value":554320000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":29,"unit":"USD","end":"2018-03-31","value":570194000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-06-30","value":617255000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":30,"unit":"USD","end":"2018-09-30","value":698635000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-31","value":761261000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":3,"unit":"USD","end":"2018-12-31","value":761261000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":32,"unit":"USD","end":"2019-03-31","value":809955000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2019-06-30","value":871011000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":33,"unit":"USD","end":"2019-09-30","value":939215000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":1032851000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":4,"unit":"USD","end":"2019-12-31","value":1032851000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":35,"unit":"USD","end":"2020-03-31","value":1023687000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2020-06-30","value":1097275000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":36,"unit":"USD","end":"2020-09-30","value":1229896000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-12-31","value":1390204000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":5,"unit":"USD","end":"2020-12-31","value":1390204000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":38,"unit":"USD","end":"2021-03-31","value":1524569000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2021-06-30","value":1655938000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":39,"unit":"USD","end":"2021-09-30","value":1782277000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2021-12-31","value":2214087000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":6,"unit":"USD","end":"2021-12-31","value":2214087000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":41,"unit":"USD","end":"2022-03-31","value":2308612000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-06-30","value":2419762000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":42,"unit":"USD","end":"2022-09-30","value":2319605000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-12-31","value":2259255000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2022-12-31","value":2259255000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":8,"unit":"USD","end":"2023-03-31","value":2341379000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2023-06-30","value":2421756000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":9,"unit":"USD","end":"2023-09-30","value":2366487000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2023-12-31","value":2343070000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":10,"unit":"USD","end":"2023-12-31","value":2343070000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":12,"unit":"USD","end":"2024-03-31","value":2370312000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2024-06-30","value":2372519000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2024-09-30","value":2412462000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":2497443000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2024-12-31","value":2497443000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-03-31","value":2473025000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-06-30","value":2575191000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":13,"unit":"USD","end":"2025-09-30","value":2648898000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-12-31","value":2638304000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2025-12-31","value":2638304000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2026-03-31","value":2674698000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest","filing":15,"unit":"USD","end":"2026-06-30","value":2877628000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":23,"unit":"USD","end":"2009-12-31","value":-742814000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2010-12-31","value":441067000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2010-12-31","value":441067000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2011-06-30","value":463080000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2011-09-30","value":501861000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2011-12-31","value":768889000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":16,"unit":"USD","end":"2011-12-31","value":768889000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2012-03-31","value":800773000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2012-06-30","value":404606000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2012-09-30","value":433538000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2012-12-31","value":463628000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2012-12-31","value":463628000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2013-03-31","value":515594000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2013-06-30","value":205941000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2013-09-30","value":257340000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2013-12-31","value":317071000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2013-12-31","value":317071000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2014-03-31","value":353044000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2014-06-30","value":408562000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2014-09-30","value":447917000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2014-12-31","value":489799000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2014-12-31","value":489799000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":52,"unit":"USD","end":"2015-03-31","value":502693000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":53,"unit":"USD","end":"2015-06-30","value":519810000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":54,"unit":"USD","end":"2015-09-30","value":489272000},"temporaryEquity@2016Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":55,"unit":"USD","end":"2016-03-31","value":35047000},"temporaryEquity@2016Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":56,"unit":"USD","end":"2016-06-30","value":35685000},"temporaryEquity@2016Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":57,"unit":"USD","end":"2016-09-30","value":36269000},"temporaryEquity@2016Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2016-12-31","value":33138000},"temporaryEquity@FY2016":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":19,"unit":"USD","end":"2016-12-31","value":33138000},"temporaryEquity@2017Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":58,"unit":"USD","end":"2017-03-31","value":33566000},"temporaryEquity@2017Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":59,"unit":"USD","end":"2017-06-30","value":37796000},"temporaryEquity@2017Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":60,"unit":"USD","end":"2017-09-30","value":41797000},"temporaryEquity@2017Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":43929000},"temporaryEquity@FY2017":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":0,"unit":"USD","end":"2017-12-31","value":43929000},"temporaryEquity@2018Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":25,"unit":"USD","end":"2018-03-31","value":54404000},"temporaryEquity@2018Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":26,"unit":"USD","end":"2018-06-30","value":53035000},"temporaryEquity@2018Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":27,"unit":"USD","end":"2018-09-30","value":59897000},"temporaryEquity@2018Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":61004000},"temporaryEquity@FY2018":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":1,"unit":"USD","end":"2018-12-31","value":61004000},"temporaryEquity@2019Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":28,"unit":"USD","end":"2019-03-31","value":57357000},"temporaryEquity@2019Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":29,"unit":"USD","end":"2019-06-30","value":59117000},"temporaryEquity@2019Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":30,"unit":"USD","end":"2019-09-30","value":56564000},"temporaryEquity@2019Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2019-12-31","value":61227000},"temporaryEquity@FY2019":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":2,"unit":"USD","end":"2019-12-31","value":61227000},"temporaryEquity@2020Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":31,"unit":"USD","end":"2020-03-31","value":59904000},"temporaryEquity@2020Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":32,"unit":"USD","end":"2020-06-30","value":61019000},"temporaryEquity@2020Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":33,"unit":"USD","end":"2020-09-30","value":63545000},"temporaryEquity@2020Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2020-12-31","value":66207000},"temporaryEquity@FY2020":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":3,"unit":"USD","end":"2020-12-31","value":66207000},"temporaryEquity@2021Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":34,"unit":"USD","end":"2021-03-31","value":63254000},"temporaryEquity@2021Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":35,"unit":"USD","end":"2021-06-30","value":37245000},"temporaryEquity@2021Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":36,"unit":"USD","end":"2021-09-30","value":44704000},"temporaryEquity@2021Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2021-12-31","value":58050000},"temporaryEquity@FY2021":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":4,"unit":"USD","end":"2021-12-31","value":58050000},"temporaryEquity@2022Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":37,"unit":"USD","end":"2022-03-31","value":71511000},"temporaryEquity@2022Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":38,"unit":"USD","end":"2022-06-30","value":82830000},"temporaryEquity@2022Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":39,"unit":"USD","end":"2022-09-30","value":86936000},"temporaryEquity@2022Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2022-12-31","value":110471000},"temporaryEquity@FY2022":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":5,"unit":"USD","end":"2022-12-31","value":110471000},"temporaryEquity@2023Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":40,"unit":"USD","end":"2023-03-31","value":3814000},"temporaryEquity@2023Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":41,"unit":"USD","end":"2023-06-30","value":5688000},"temporaryEquity@2023Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":42,"unit":"USD","end":"2023-09-30","value":5639000},"temporaryEquity@2023Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2023-12-31","value":6549000},"temporaryEquity@FY2023":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":6,"unit":"USD","end":"2023-12-31","value":6549000},"temporaryEquity@2024Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":7,"unit":"USD","end":"2024-03-31","value":9117000},"temporaryEquity@2024Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":8,"unit":"USD","end":"2024-06-30","value":0},"temporaryEquity@2024Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":9,"unit":"USD","end":"2024-09-30","value":0},"temporaryEquity@2024Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2024-12-31","value":0},"temporaryEquity@FY2024":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":10,"unit":"USD","end":"2024-12-31","value":0},"temporaryEquity@2025Q3":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":13,"unit":"USD","end":"2025-09-30","value":930000},"temporaryEquity@2025Q4":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2025-12-31","value":742000},"temporaryEquity@FY2025":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2025-12-31","value":742000},"temporaryEquity@2026Q1":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":14,"unit":"USD","end":"2026-03-31","value":602000},"temporaryEquity@2026Q2":{"kind":"filed","concept":"RedeemableNoncontrollingInterestEquityCarryingAmount","filing":15,"unit":"USD","end":"2026-06-30","value":367000},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":74607000},"#394":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":83121000},"#395":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":46645000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395","weight":-1}],"rule":"quarter-from-ytd","value":36476000},"#396":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":114481000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#394","weight":-1}],"rule":"quarter-from-ytd","value":31360000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":114481000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12671000},"#397":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":27984000},"#398":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":12671000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#397"},{"ref":"#398","weight":-1}],"rule":"quarter-from-ytd","value":15313000},"#399":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":89015000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#399"},{"ref":"#397","weight":-1}],"rule":"quarter-from-ytd","value":61031000},"#400":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":169712000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#399","weight":-1}],"rule":"quarter-from-ytd","value":80697000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":169712000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":38584000},"#401":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":59707000},"#402":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":38584000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#401"},{"ref":"#402","weight":-1}],"rule":"quarter-from-ytd","value":21123000},"#403":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":129224000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#403"},{"ref":"#401","weight":-1}],"rule":"quarter-from-ytd","value":69517000},"#404":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":235594000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#403","weight":-1}],"rule":"quarter-from-ytd","value":106370000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":235594000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":38266000},"#405":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":74318000},"#406":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":38266000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#405"},{"ref":"#406","weight":-1}],"rule":"quarter-from-ytd","value":36052000},"#407":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":155213000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#407"},{"ref":"#405","weight":-1}],"rule":"quarter-from-ytd","value":80895000},"#408":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":259944000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#407","weight":-1}],"rule":"quarter-from-ytd","value":104731000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":259944000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":36353000},"#409":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":85285000},"#410":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":36353000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#409"},{"ref":"#410","weight":-1}],"rule":"quarter-from-ytd","value":48932000},"#411":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":142511000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#411"},{"ref":"#409","weight":-1}],"rule":"quarter-from-ytd","value":57226000},"#412":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":252986000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#411","weight":-1}],"rule":"quarter-from-ytd","value":110475000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":252986000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25257000},"#413":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":41579000},"#414":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":25257000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#413"},{"ref":"#414","weight":-1}],"rule":"quarter-from-ytd","value":16322000},"#415":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":76859000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#415"},{"ref":"#413","weight":-1}],"rule":"quarter-from-ytd","value":35280000},"#416":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":188619000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#415","weight":-1}],"rule":"quarter-from-ytd","value":111760000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":188619000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":22151000},"#417":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":81235000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":22151000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#417"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":59084000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":129513000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#419"},{"ref":"#417","weight":-1}],"rule":"quarter-from-ytd","value":48278000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":241122000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":111609000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":241122000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-5175000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":54276000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":-5175000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":59451000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":120617000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":66341000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":257322000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":136705000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":257322000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":28968000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":79657000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":28968000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":50689000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":138998000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":59341000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":247227000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":108229000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":247227000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14571000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":22614000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":14571000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":8043000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":133802000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":111188000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":308887000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":175085000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":308887000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":11346000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":113114000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":11346000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":101768000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":268310000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":155196000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":486533000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":218223000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":486533000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":152543000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":274993000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":152543000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":122450000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":349404000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":74411000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":411156000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":61752000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":411156000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10142000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":13693000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":-10142000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":23835000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":-42352000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":-56045000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":58516000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":100868000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":58516000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18559000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":64588000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":-18559000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":83147000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":204724000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":140136000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":521670000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":316946000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":521670000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":111898000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":189562000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":111898000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":77664000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":401847000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":212285000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":741301000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":339454000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":741301000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58152000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":130341000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":58152000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":72189000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":248719000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":118378000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":437978000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":189259000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":437978000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119285000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":240496000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":119285000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":121211000},"#459":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4525000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#459"}],"rule":"component-sum","value":4525000},"#460":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":4324000},"#461":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":3035000},"#462":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":1289000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#462"}],"rule":"component-sum","value":1289000},"#463":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":9631000},"#464":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#460","weight":-1}],"rule":"quarter-from-ytd","value":5307000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"}],"rule":"component-sum","value":5307000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#463"}],"rule":"component-sum","value":9631000},"#465":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1569000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#465"}],"rule":"component-sum","value":1569000},"#466":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":3404000},"#467":{"kind":"computed","op":"sum","terms":[{"ref":"#466"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":1835000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#467"}],"rule":"component-sum","value":1835000},"#468":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":4461000},"#469":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":1057000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#469"}],"rule":"component-sum","value":1057000},"#470":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":12060000},"#471":{"kind":"computed","op":"sum","terms":[{"ref":"#470"},{"ref":"#468","weight":-1}],"rule":"quarter-from-ytd","value":7599000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#471"}],"rule":"component-sum","value":7599000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#470"}],"rule":"component-sum","value":12060000},"#472":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":2138000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#472"}],"rule":"component-sum","value":2138000},"#473":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":5504000},"#474":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#472","weight":-1}],"rule":"quarter-from-ytd","value":3366000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#474"}],"rule":"component-sum","value":3366000},"#475":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":13425000},"#476":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":7921000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#476"}],"rule":"component-sum","value":7921000},"#477":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":22392000},"#478":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":8967000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#478"}],"rule":"component-sum","value":8967000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#477"}],"rule":"component-sum","value":22392000},"#479":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":4322000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#479"}],"rule":"component-sum","value":4322000},"#480":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":10051000},"#481":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":5729000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"}],"rule":"component-sum","value":5729000},"#482":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":14257000},"#483":{"kind":"computed","op":"sum","terms":[{"ref":"#482"},{"ref":"#480","weight":-1}],"rule":"quarter-from-ytd","value":4206000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":4206000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":30770000},"#485":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":16513000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#485"}],"rule":"component-sum","value":16513000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#484"}],"rule":"component-sum","value":30770000},"#486":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":4925000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":4925000},"#487":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":13317000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#486","weight":-1}],"rule":"quarter-from-ytd","value":8392000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":8392000},"#489":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":22722000},"#490":{"kind":"computed","op":"sum","terms":[{"ref":"#489"},{"ref":"#487","weight":-1}],"rule":"quarter-from-ytd","value":9405000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#490"}],"rule":"component-sum","value":9405000},"#491":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":34689000},"#492":{"kind":"computed","op":"sum","terms":[{"ref":"#491"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":11967000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#492"}],"rule":"component-sum","value":11967000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":34689000},"#493":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":6528000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":6528000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":14258000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#493","weight":-1}],"rule":"quarter-from-ytd","value":7730000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":7730000},"#496":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":20108000},"#497":{"kind":"computed","op":"sum","terms":[{"ref":"#496"},{"ref":"#494","weight":-1}],"rule":"quarter-from-ytd","value":5850000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#497"}],"rule":"component-sum","value":5850000},"#498":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":30651000},"#499":{"kind":"computed","op":"sum","terms":[{"ref":"#498"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":10543000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#499"}],"rule":"component-sum","value":10543000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":30651000},"#500":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":7093000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":7093000},"#501":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":14004000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#500","weight":-1}],"rule":"quarter-from-ytd","value":6911000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":6911000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":20847000},"#504":{"kind":"computed","op":"sum","terms":[{"ref":"#503"},{"ref":"#501","weight":-1}],"rule":"quarter-from-ytd","value":6843000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#504"}],"rule":"component-sum","value":6843000},"#505":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":30467000},"#506":{"kind":"computed","op":"sum","terms":[{"ref":"#505"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":9620000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#506"}],"rule":"component-sum","value":9620000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":30467000},"#507":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":3548000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":3548000},"#508":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":10030000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#507","weight":-1}],"rule":"quarter-from-ytd","value":6482000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":6482000},"#510":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":16658000},"#511":{"kind":"computed","op":"sum","terms":[{"ref":"#510"},{"ref":"#508","weight":-1}],"rule":"quarter-from-ytd","value":6628000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#511"}],"rule":"component-sum","value":6628000},"#512":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":33261000},"#513":{"kind":"computed","op":"sum","terms":[{"ref":"#512"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":16603000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#513"}],"rule":"component-sum","value":16603000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":33261000},"#514":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":6496000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":6496000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":12326000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#514","weight":-1}],"rule":"quarter-from-ytd","value":5830000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":5830000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":25577000},"#518":{"kind":"computed","op":"sum","terms":[{"ref":"#517"},{"ref":"#515","weight":-1}],"rule":"quarter-from-ytd","value":13251000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#518"}],"rule":"component-sum","value":13251000},"#519":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":47601000},"#520":{"kind":"computed","op":"sum","terms":[{"ref":"#519"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":22024000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#520"}],"rule":"component-sum","value":22024000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":47601000},"#521":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":15902000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":15902000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":34376000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#521","weight":-1}],"rule":"quarter-from-ytd","value":18474000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":18474000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":45447000},"#525":{"kind":"computed","op":"sum","terms":[{"ref":"#524"},{"ref":"#522","weight":-1}],"rule":"quarter-from-ytd","value":11071000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#525"}],"rule":"component-sum","value":11071000},"#526":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60802000},"#527":{"kind":"computed","op":"sum","terms":[{"ref":"#526"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":15355000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#527"}],"rule":"component-sum","value":15355000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":60802000},"#528":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":12894000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":12894000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":26332000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#528","weight":-1}],"rule":"quarter-from-ytd","value":13438000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":13438000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":33940000},"#532":{"kind":"computed","op":"sum","terms":[{"ref":"#531"},{"ref":"#529","weight":-1}],"rule":"quarter-from-ytd","value":7608000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#532"}],"rule":"component-sum","value":7608000},"#533":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":62128000},"#534":{"kind":"computed","op":"sum","terms":[{"ref":"#533"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":28188000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#534"}],"rule":"component-sum","value":28188000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":62128000},"#535":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":27469000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":27469000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":54222000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#535","weight":-1}],"rule":"quarter-from-ytd","value":26753000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":26753000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":87456000},"#539":{"kind":"computed","op":"sum","terms":[{"ref":"#538"},{"ref":"#536","weight":-1}],"rule":"quarter-from-ytd","value":33234000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#539"}],"rule":"component-sum","value":33234000},"#540":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":109992000},"#541":{"kind":"computed","op":"sum","terms":[{"ref":"#540"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":22536000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#541"}],"rule":"component-sum","value":22536000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":109992000},"#542":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":28200000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":28200000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":46503000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#542","weight":-1}],"rule":"quarter-from-ytd","value":18303000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":18303000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":64833000},"#546":{"kind":"computed","op":"sum","terms":[{"ref":"#545"},{"ref":"#543","weight":-1}],"rule":"quarter-from-ytd","value":18330000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#546"}],"rule":"component-sum","value":18330000},"#547":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":86188000},"#548":{"kind":"computed","op":"sum","terms":[{"ref":"#547"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":21355000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#548"}],"rule":"component-sum","value":21355000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":86188000},"#549":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":23977000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":23977000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":53900000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#549","weight":-1}],"rule":"quarter-from-ytd","value":29923000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":29923000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":77718000},"#553":{"kind":"computed","op":"sum","terms":[{"ref":"#552"},{"ref":"#550","weight":-1}],"rule":"quarter-from-ytd","value":23818000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#553"}],"rule":"component-sum","value":23818000},"#554":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":129060000},"#555":{"kind":"computed","op":"sum","terms":[{"ref":"#554"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":51342000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#555"}],"rule":"component-sum","value":51342000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":129060000},"#556":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":26820000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":26820000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":27952000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":27952000},"#558":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":28627000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":28627000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":136733000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":83399000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#559"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":53334000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":53334000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":136733000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":30937000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#562"}],"rule":"component-sum","value":30937000},"#563":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":57716000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":57716000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":21881000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":21881000},"#565":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":169850000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":110534000},"#567":{"kind":"computed","op":"sum","terms":[{"ref":"#565"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":59316000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#567"}],"rule":"component-sum","value":59316000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":169850000},"#568":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":29397000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":29397000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":87687000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#568","weight":-1}],"rule":"quarter-from-ytd","value":58290000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":58290000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":18,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":34730000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":10129000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":10597000},"#571":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40333000},"#572":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":29760000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#572","weight":-1}],"rule":"quarter-from-ytd","value":10573000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":19,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":40333000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":12793000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":13650000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":14900000},"#573":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":54418000},"#574":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":41343000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#573"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":13075000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":54418000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":12597000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":12986000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":13108000},"#575":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":51988000},"#576":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":38691000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#575"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":13297000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":51988000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":11683000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":11600000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":11841000},"#577":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":47408000},"#578":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":35124000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#577"},{"ref":"#578","weight":-1}],"rule":"quarter-from-ytd","value":12284000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":47408000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":12607000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":14740000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":15494000},"#579":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60767000},"#580":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":33,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":42841000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":17926000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":60767000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":16116000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":16803000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":17168000},"#581":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":68773000},"#582":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":50087000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#582","weight":-1}],"rule":"quarter-from-ytd","value":18686000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":68773000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":18237000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":21229000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":23216000},"#583":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":92041000},"#584":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":62682000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#584","weight":-1}],"rule":"quarter-from-ytd","value":29359000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":92041000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":38461000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2022-04-10","end":"2022-06-30","value":39098000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":39165000},"#585":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":156141000},"#586":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":116724000},"depreciationAndAmortization@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#586","weight":-1}],"rule":"quarter-from-ytd","value":39417000},"depreciationAndAmortization@FY2022":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":156141000},"depreciationAndAmortization@2023Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":39951000},"depreciationAndAmortization@2023Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":41247000},"depreciationAndAmortization@2023Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":42951000},"#587":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166602000},"#588":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":124149000},"depreciationAndAmortization@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#587"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":42453000},"depreciationAndAmortization@FY2023":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":166602000},"depreciationAndAmortization@2024Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":41902000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":42880000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":43152000},"#589":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":171768000},"#590":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":127934000},"depreciationAndAmortization@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#589"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":43834000},"depreciationAndAmortization@FY2024":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":171768000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":11,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":46141000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":48321000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":49211000},"#591":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":194835000},"#592":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":13,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":143673000},"depreciationAndAmortization@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#591"},{"ref":"#592","weight":-1}],"rule":"quarter-from-ytd","value":51162000},"depreciationAndAmortization@FY2025":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":194835000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":58410000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":67200565},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":67344349},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":67718654},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":67646423},"#593":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":67797371},"#594":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":67433740},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593","weight":4},{"ref":"#594","weight":-3}],"rule":"unaverage-quarter","value":68888264},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":67797371},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":68637927},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":68645533},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":69166501},"#595":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":69193138},"#596":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":68980970},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#595","weight":4},{"ref":"#596","weight":-3}],"rule":"unaverage-quarter","value":69829642},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":69193138},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":69554941},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":69809599},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":69887025},"#597":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":69667529},"#598":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":69627215},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597","weight":4},{"ref":"#598","weight":-3}],"rule":"unaverage-quarter","value":69788471},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":69667529},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":70008490},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":70087976},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":70033224},"#599":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":70171044},"#600":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":70050953},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599","weight":4},{"ref":"#600","weight":-3}],"rule":"unaverage-quarter","value":70531317},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":70171044},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":70088935},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":70063063},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":69182465},"#601":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":69200297},"#602":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":69781300},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601","weight":4},{"ref":"#602","weight":-3}],"rule":"unaverage-quarter","value":67457288},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":69200297},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":66600040},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":66388581},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":65126117},"#603":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":65382774},"#604":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":65992127},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603","weight":4},{"ref":"#604","weight":-3}],"rule":"unaverage-quarter","value":63554715},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":65382774},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":62936126},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":62635437},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":62316788},"#605":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":62642872},"#606":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":62703269},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605","weight":4},{"ref":"#606","weight":-3}],"rule":"unaverage-quarter","value":62461681},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":62642872},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":62474936},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":62054447},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":62220298},"#607":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":62233225},"#608":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":62266140},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607","weight":4},{"ref":"#608","weight":-3}],"rule":"unaverage-quarter","value":62134480},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":62233225},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":62223638},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":62405863},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":62770592},"#609":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62865446},"#610":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":62519205},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609","weight":4},{"ref":"#610","weight":-3}],"rule":"unaverage-quarter","value":63904169},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":62865446},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":63283737},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":63364253},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":63761380},"#611":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":63737734},"#612":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":63546132},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611","weight":4},{"ref":"#612","weight":-3}],"rule":"unaverage-quarter","value":64312540},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":63737734},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":64099073},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":64088709},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":64208116},"#613":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":64253408},"#614":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":64146281},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613","weight":4},{"ref":"#614","weight":-3}],"rule":"unaverage-quarter","value":64574789},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":64253408},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":64828819},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":64713748},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":64267638},"#615":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":64681357},"#616":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":64630346},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615","weight":4},{"ref":"#616","weight":-3}],"rule":"unaverage-quarter","value":64834390},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":64681357},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":62294447},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":62348184},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":62091163},"#617":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":62058387},"#618":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":62362743},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617","weight":4},{"ref":"#618","weight":-3}],"rule":"unaverage-quarter","value":61145319},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":62058387},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":60486125},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":60641740},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":60312393},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199","weight":4},{"ref":"#202","weight":-3}],"rule":"unaverage-quarter","value":59975214},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":60350412},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":59747589},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":59017823},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":59122849},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207","weight":4},{"ref":"#210","weight":-3}],"rule":"unaverage-quarter","value":59159270},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":59275781},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":59233144},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":59635447},"sharesOutstanding@2011Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2011-12-31","value":67652812},"sharesOutstanding@FY2011":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2011-12-31","value":67652812},"sharesOutstanding@2012Q2":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":44,"unit":"shares","end":"2012-06-30","value":68055203},"sharesOutstanding@2012Q3":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":45,"unit":"shares","end":"2012-09-30","value":68101331},"sharesOutstanding@2012Q4":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2012-12-31","value":68295960},"sharesOutstanding@FY2012":{"kind":"filed","concept":"CommonStockSharesOutstanding","filing":23,"unit":"shares","end":"2012-12-31","value":68295960},"#619":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2013-12-31","value":68767367},"#620":{"kind":"filed","concept":"TreasuryStockShares","filing":16,"unit":"shares","end":"2013-12-31","value":163458},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"component-sum","value":68603909},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#619"},{"ref":"#620","weight":-1}],"rule":"component-sum","value":68603909},"#621":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2014-12-31","value":69122271},"#622":{"kind":"filed","concept":"TreasuryStockShares","filing":17,"unit":"shares","end":"2014-12-31","value":198312},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"component-sum","value":68923959},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#621"},{"ref":"#622","weight":-1}],"rule":"component-sum","value":68923959},"#623":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2015-12-31","value":69582669},"#624":{"kind":"filed","concept":"TreasuryStockShares","filing":18,"unit":"shares","end":"2015-12-31","value":3567575},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"component-sum","value":66015094},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#623"},{"ref":"#624","weight":-1}],"rule":"component-sum","value":66015094},"#625":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2016-12-31","value":70261481},"#626":{"kind":"filed","concept":"TreasuryStockShares","filing":19,"unit":"shares","end":"2016-12-31","value":7564874},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"component-sum","value":62696607},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#625"},{"ref":"#626","weight":-1}],"rule":"component-sum","value":62696607},"#627":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2017-12-31","value":70820173},"#628":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2017-12-31","value":8448874},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"component-sum","value":62371299},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#627"},{"ref":"#628","weight":-1}],"rule":"component-sum","value":62371299},"#629":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2018-12-31","value":71186418},"#630":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2018-12-31","value":9047060},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"component-sum","value":62139358},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#629"},{"ref":"#630","weight":-1}],"rule":"component-sum","value":62139358},"#631":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-12-31","value":71667726},"#632":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2019-12-31","value":9103013},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"component-sum","value":62564713},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#631"},{"ref":"#632","weight":-1}],"rule":"component-sum","value":62564713},"#633":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2020-12-31","value":72024329},"#634":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2020-12-31","value":9173731},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"component-sum","value":62850598},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#633"},{"ref":"#634","weight":-1}],"rule":"component-sum","value":62850598},"#635":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2021-12-31","value":72386017},"#636":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2021-12-31","value":8667031},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"component-sum","value":63718986},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#635"},{"ref":"#636","weight":-1}],"rule":"component-sum","value":63718986},"#637":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2022-12-31","value":72701257},"#638":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":5,"unit":"shares","end":"2022-12-31","value":11284350},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"component-sum","value":61416907},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#637"},{"ref":"#638","weight":-1}],"rule":"component-sum","value":61416907},"#639":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2023-03-31","value":73052760},"#640":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":40,"unit":"shares","end":"2023-03-31","value":10855203},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#639"},{"ref":"#640","weight":-1}],"rule":"component-sum","value":62197557},"#641":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2023-06-30","value":73097016},"#642":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":41,"unit":"shares","end":"2023-06-30","value":10858348},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#641"},{"ref":"#642","weight":-1}],"rule":"component-sum","value":62238668},"#643":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2023-09-30","value":73108913},"#644":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":42,"unit":"shares","end":"2023-09-30","value":11739423},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"component-sum","value":61369490},"#645":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2023-12-31","value":73195055},"#646":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":6,"unit":"shares","end":"2023-12-31","value":13057298},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"component-sum","value":60137757},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"component-sum","value":60137757},"#647":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2024-03-31","value":73492146},"#648":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":7,"unit":"shares","end":"2024-03-31","value":13087185},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"component-sum","value":60404961},"#649":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2024-06-30","value":73608578},"#650":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":8,"unit":"shares","end":"2024-06-30","value":13446797},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"component-sum","value":60161781},"#651":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2024-09-30","value":73646420},"#652":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":9,"unit":"shares","end":"2024-09-30","value":14149513},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"component-sum","value":59496907},"#653":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2024-12-31","value":73785631},"#654":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2024-12-31","value":14173697},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"component-sum","value":59611934},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"component-sum","value":59611934},"#655":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2025-03-31","value":74035516},"#656":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2025-03-31","value":14953986},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"component-sum","value":59081530},"#657":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2025-06-30","value":74023750},"#658":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":12,"unit":"shares","end":"2025-06-30","value":15351876},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"component-sum","value":58671874},"#659":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2025-09-30","value":74050637},"#660":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":13,"unit":"shares","end":"2025-09-30","value":15365404},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"component-sum","value":58685233},"#661":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2025-12-31","value":74050753},"#662":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2025-12-31","value":15373990},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"component-sum","value":58676763},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"component-sum","value":58676763},"#663":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2026-03-31","value":74218726},"#664":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":14,"unit":"shares","end":"2026-03-31","value":15464527},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"component-sum","value":58754199},"#665":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2026-06-30","value":74234629},"#666":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2026-06-30","value":15228990},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"component-sum","value":59005639},"#667":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":935322000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#102"},{"ref":"#667"}],"rule":"component-sum","value":1244991000},"#668":{"kind":"filed","concept":"OperatingExpenses","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":77910000},"#669":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":221685000},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#668"},{"ref":"#669"}],"rule":"component-sum","value":299595000},"#670":{"kind":"filed","concept":"OperatingExpenses","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":81099000},"#671":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":261954000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#670"},{"ref":"#671"}],"rule":"component-sum","value":343053000},"#672":{"kind":"filed","concept":"OperatingExpenses","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":83683000},"#673":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":299608000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#672"},{"ref":"#673"}],"rule":"component-sum","value":383291000},"#674":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#105","weight":-1}],"rule":"quarter-from-ytd","value":91460000},"#675":{"kind":"computed","op":"sum","terms":[{"ref":"#52"},{"ref":"#53","weight":-1}],"rule":"quarter-from-ytd","value":311340000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#674"},{"ref":"#675"}],"rule":"component-sum","value":402800000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#104"},{"ref":"#52"}],"rule":"component-sum","value":1428739000},"#676":{"kind":"filed","concept":"OperatingExpenses","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":85580000},"#677":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":258164000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#676"},{"ref":"#677"}],"rule":"component-sum","value":343744000},"#678":{"kind":"filed","concept":"OperatingExpenses","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":93006000},"#679":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":319108000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#678"},{"ref":"#679"}],"rule":"component-sum","value":412114000},"#680":{"kind":"filed","concept":"OperatingExpenses","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":93815000},"#681":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":362054000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#680"},{"ref":"#681"}],"rule":"component-sum","value":455869000},"#682":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#107","weight":-1}],"rule":"quarter-from-ytd","value":95458000},"#683":{"kind":"computed","op":"sum","terms":[{"ref":"#54"},{"ref":"#55","weight":-1}],"rule":"quarter-from-ytd","value":359098000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#682"},{"ref":"#683"}],"rule":"component-sum","value":454556000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#106"},{"ref":"#54"}],"rule":"component-sum","value":1666283000},"#684":{"kind":"filed","concept":"OperatingExpenses","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":91002000},"#685":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":308178000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#684"},{"ref":"#685"}],"rule":"component-sum","value":399180000},"#686":{"kind":"filed","concept":"OperatingExpenses","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":104912000},"#687":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":346078000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#686"},{"ref":"#687"}],"rule":"component-sum","value":450990000},"#688":{"kind":"filed","concept":"OperatingExpenses","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":111961000},"#689":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":383618000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#688"},{"ref":"#689"}],"rule":"component-sum","value":495579000},"#690":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#109","weight":-1}],"rule":"quarter-from-ytd","value":117714000},"#691":{"kind":"computed","op":"sum","terms":[{"ref":"#56"},{"ref":"#57","weight":-1}],"rule":"quarter-from-ytd","value":368710000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#690"},{"ref":"#691"}],"rule":"component-sum","value":486424000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#108"},{"ref":"#56"}],"rule":"component-sum","value":1832173000},"#692":{"kind":"filed","concept":"OperatingExpenses","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":109458000},"#693":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":303595000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#692"},{"ref":"#693"}],"rule":"component-sum","value":413053000},"#694":{"kind":"filed","concept":"OperatingExpenses","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":119430000},"#695":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":337865000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#694"},{"ref":"#695"}],"rule":"component-sum","value":457295000},"#696":{"kind":"filed","concept":"OperatingExpenses","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":120512000},"#697":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":425206000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#696"},{"ref":"#697"}],"rule":"component-sum","value":545718000},"#698":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#111","weight":-1}],"rule":"quarter-from-ytd","value":129148000},"#699":{"kind":"computed","op":"sum","terms":[{"ref":"#58"},{"ref":"#59","weight":-1}],"rule":"quarter-from-ytd","value":460880000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#698"},{"ref":"#699"}],"rule":"component-sum","value":590028000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#110"},{"ref":"#58"}],"rule":"component-sum","value":2006094000},"#700":{"kind":"filed","concept":"OperatingExpenses","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":132690000},"#701":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":485620000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#700"},{"ref":"#701"}],"rule":"component-sum","value":618310000},"#702":{"kind":"filed","concept":"OperatingExpenses","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":156783000},"#703":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":580246000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#702"},{"ref":"#703"}],"rule":"component-sum","value":737029000},"#704":{"kind":"filed","concept":"OperatingExpenses","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":162415000},"#705":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":606704000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#704"},{"ref":"#705"}],"rule":"component-sum","value":769119000},"#706":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#113","weight":-1}],"rule":"quarter-from-ytd","value":187058000},"#707":{"kind":"computed","op":"sum","terms":[{"ref":"#60"},{"ref":"#61","weight":-1}],"rule":"quarter-from-ytd","value":704532000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#706"},{"ref":"#707"}],"rule":"component-sum","value":891590000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#112"},{"ref":"#60"}],"rule":"component-sum","value":3016048000},"#708":{"kind":"filed","concept":"OperatingExpenses","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":206013000},"#709":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":775108000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#708"},{"ref":"#709"}],"rule":"component-sum","value":981121000},"#710":{"kind":"filed","concept":"OperatingExpenses","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":240141000},"#711":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":834406000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#710"},{"ref":"#711"}],"rule":"component-sum","value":1074547000},"#712":{"kind":"filed","concept":"OperatingExpenses","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":273581000},"#713":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":727154000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#712"},{"ref":"#713"}],"rule":"component-sum","value":1000735000},"#714":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#115","weight":-1}],"rule":"quarter-from-ytd","value":235939000},"#715":{"kind":"computed","op":"sum","terms":[{"ref":"#62"},{"ref":"#63","weight":-1}],"rule":"quarter-from-ytd","value":706065000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#714"},{"ref":"#715"}],"rule":"component-sum","value":942004000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#114"},{"ref":"#62"}],"rule":"component-sum","value":3998407000},"#716":{"kind":"filed","concept":"OperatingExpenses","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":228016000},"#717":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":615411000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#716"},{"ref":"#717"}],"rule":"component-sum","value":843427000},"#718":{"kind":"filed","concept":"OperatingExpenses","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":242449000},"#719":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":671999000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#718"},{"ref":"#719"}],"rule":"component-sum","value":914448000},"#720":{"kind":"filed","concept":"OperatingExpenses","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":271011000},"#721":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":694880000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#720"},{"ref":"#721"}],"rule":"component-sum","value":965891000},"#722":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#117","weight":-1}],"rule":"quarter-from-ytd","value":237756000},"#723":{"kind":"computed","op":"sum","terms":[{"ref":"#64"},{"ref":"#65","weight":-1}],"rule":"quarter-from-ytd","value":674946000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#722"},{"ref":"#723"}],"rule":"component-sum","value":912702000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#116"},{"ref":"#64"}],"rule":"component-sum","value":3636468000},"#724":{"kind":"filed","concept":"OperatingExpenses","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":249510000},"#725":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":572894000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#724"},{"ref":"#725"}],"rule":"component-sum","value":822404000},"#726":{"kind":"filed","concept":"OperatingExpenses","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":272326000},"#727":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":622636000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#726"},{"ref":"#727"}],"rule":"component-sum","value":894962000},"#728":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":303645000},"#729":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":701294000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#728"},{"ref":"#729"}],"rule":"component-sum","value":1004939000},"#730":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#119","weight":-1}],"rule":"quarter-from-ytd","value":303403000},"#731":{"kind":"computed","op":"sum","terms":[{"ref":"#66"},{"ref":"#67","weight":-1}],"rule":"quarter-from-ytd","value":733384000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#730"},{"ref":"#731"}],"rule":"component-sum","value":1036787000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#118"},{"ref":"#66"}],"rule":"component-sum","value":3759092000},"#732":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":288348000},"#733":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":570135000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#732"},{"ref":"#733"}],"rule":"component-sum","value":858483000},"#734":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":304960000},"#735":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":644420000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#734"},{"ref":"#735"}],"rule":"component-sum","value":949380000},"#736":{"kind":"filed","concept":"OperatingExpenses","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":323843000},"#737":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":687431000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#736"},{"ref":"#737"}],"rule":"component-sum","value":1011274000},"#738":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#121","weight":-1}],"rule":"quarter-from-ytd","value":405395000},"#739":{"kind":"computed","op":"sum","terms":[{"ref":"#68"},{"ref":"#69","weight":-1}],"rule":"quarter-from-ytd","value":695424000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#738"},{"ref":"#739"}],"rule":"component-sum","value":1100819000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#120"},{"ref":"#68"}],"rule":"component-sum","value":3919956000},"#740":{"kind":"filed","concept":"OperatingExpenses","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":292945000},"#741":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":649129000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#740"},{"ref":"#741"}],"rule":"component-sum","value":942074000},"#742":{"kind":"filed","concept":"OperatingExpenses","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":311378000},"#743":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":651699000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#742"},{"ref":"#743"}],"rule":"component-sum","value":963077000},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":210655000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-30467000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":35.39447263775408},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.00469558478266},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":6.71072144710767},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.9989208601534192},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":-20626600},"ebit@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2016"},{"ref":"interestExpense@FY2016"}],"value":198265000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":-8723000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-3548000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":33.11308935842147},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":9.302647746163299},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.666550220444744},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":2.1547768281101614},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":992352000},"ebit@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q1"},{"ref":"interestExpense@2017Q1"}],"value":30793000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":52969000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-6482000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":33.85024323935812},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.06910317938682},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":6.378192437765275},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":2.2485676168624846},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":969357000},"ebit@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q2"},{"ref":"interestExpense@2017Q2"}],"value":50147000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":59713000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-6628000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":34.4469761680579},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":15.848929648910861},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":8.615020961360752},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.7660193180059423},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":909558000},"ebit@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q3"},{"ref":"interestExpense@2017Q3"}],"value":70852000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":120102000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-16603000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":37.101533930842294},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":19.343794810636712},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":16.409591783339113},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":2.079992835935352},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":818123000},"ebit@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2017Q4"},{"ref":"interestExpense@2017Q4"}],"value":94574000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":224061000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-33261000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":34.8216864270177},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":14.924260423384203},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":9.396840368399397},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":2.079992835935352},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":818123000},"ebit@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2017"},{"ref":"interestExpense@FY2017"}],"value":246366000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":22472000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-6496000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":35.473679737859634},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":14.083545993286528},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":8.409336875860742},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":2.1007447223588773},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":793655000},"ebit@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q1"},{"ref":"interestExpense@2018Q1"}],"value":55299000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":44859000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-5830000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":35.86813001300291},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":17.17649990654788},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":10.703985883705366},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.9382104743474105},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":821105000},"ebit@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q2"},{"ref":"interestExpense@2018Q2"}],"value":83615000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":46090000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-13251000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":35.62202607452506},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":18.9404823716011},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":13.473971706366422},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.8801890391294365},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":772648000},"ebit@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q3"},{"ref":"interestExpense@2018Q3"}],"value":106418000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":86205000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-22024000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":36.26278833661103},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":19.319706640350443},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":13.413997770693854},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.9988532314617642},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":722989000},"ebit@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2018Q4"},{"ref":"interestExpense@2018Q4"}],"value":106700000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":199626000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-47601000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":35.83162339433763},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":17.65195723768745},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":11.774709112689921},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.9988532314617642},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":722989000},"ebit@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2018"},{"ref":"interestExpense@FY2018"}],"value":352032000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":-1331000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-15902000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":34.4794229015229},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.131826521782576},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":9.537730172870164},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":2.0597640601652394},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":767346000},"ebit@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q1"},{"ref":"interestExpense@2019Q1"}],"value":71026000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":-10431000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-18474000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":36.138073059293326},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":16.778615135925126},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":11.433137238981688},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":2.1894067611368904},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":830948000},"ebit@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q2"},{"ref":"interestExpense@2019Q2"}],"value":90985000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":100117000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-11071000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":36.184384539246594},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":17.55945004034036},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":12.571884851156561},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":2.3894806056939264},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":736003000},"ebit@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q3"},{"ref":"interestExpense@2019Q3"}],"value":105665000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":159730000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-15355000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":37.60534206981514},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":17.68528358592867},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":11.780374053190554},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":2.4057847681586275},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":568620000},"ebit@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2019Q4"},{"ref":"interestExpense@2019Q4"}],"value":93475000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":248085000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-60802000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":36.19012709496193},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":16.883224698956965},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.432331550181098},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":2.4057847681586275},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":568620000},"ebit@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2019"},{"ref":"interestExpense@FY2019"}],"value":361151000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":-1548000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-12894000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":36.20814641269975},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":13.20866121051028},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":9.342004349516195},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":2.5024450535800056},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":584196000},"ebit@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q1"},{"ref":"interestExpense@2020Q1"}],"value":61908000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":88330000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-13438000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":38.21592106033121},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":16.37621423137691},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":12.095682895429809},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":2.6649942472057857},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":497735000},"ebit@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q2"},{"ref":"interestExpense@2020Q2"}],"value":89997000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":147588000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-7608000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":39.37364102344747},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":22.190901897042153},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.392554412530032},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":2.66123992823474},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":373510000},"ebit@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q3"},{"ref":"interestExpense@2020Q3"}],"value":155381000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":190035000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-28188000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":39.44410720526829},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":22.47510780704313},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.424117243608443},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":2.602759990273162},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":219980000},"ebit@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2020Q4"},{"ref":"interestExpense@2020Q4"}],"value":171896000},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":424405000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-62128000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":38.534282955094156},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":19.278367938194112},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":14.106550780621276},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":2.602759990273162},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":219980000},"ebit@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2020"},{"ref":"interestExpense@FY2020"}],"value":479182000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":125074000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-27469000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":39.856384546600715},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":23.422843229291807},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":18.45265371535011},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":2.6153717274538377},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":124992000},"ebit@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q1"},{"ref":"interestExpense@2021Q1"}],"value":193036000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":95697000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-26753000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":36.92848004469658},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":19.88649765592985},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.808546046059647},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":2.023958175136831},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":478064000},"ebit@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q2"},{"ref":"interestExpense@2021Q2"}],"value":181992000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":41177000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-33234000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":35.64174316695273},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":18.413001830915096},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":13.956749669565438},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.8895339356826133},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":483137000},"ebit@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q3"},{"ref":"interestExpense@2021Q3"}],"value":173344000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":39216000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-22536000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":33.97515254373889},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":16.445110025480965},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":13.391330098934374},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.599145952053236},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":808477000},"ebit@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2021Q4"},{"ref":"interestExpense@2021Q4"}],"value":176107000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":301164000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-109992000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":36.39323083904887},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":19.296240163716853},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":14.730181869557398},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.599145952053236},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":808477000},"ebit@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2021"},{"ref":"interestExpense@FY2021"}],"value":724479000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":-38342000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-28200000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":31.76001183248581},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":13.622765561831782},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":10.023981913200265},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.6960359348142853},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":882949000},"ebit@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q1"},{"ref":"interestExpense@2022Q1"}],"value":155058000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":5532000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-18303000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":35.3870361493924},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":16.791506213067926},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":12.107796941437567},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":2.125372810908942},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":897681000},"ebit@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q2"},{"ref":"interestExpense@2022Q2"}],"value":213698000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":-74375000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-18330000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":33.18183739517651},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":8.042486248665298},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":5.35442882110676},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":2.093209848615095},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1122590000},"ebit@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q3"},{"ref":"interestExpense@2022Q3"}],"value":87554000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":79513000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-21355000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":32.70649389267579},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":10.2196654314775},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":6.768283849520411},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":2.1998500066529307},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":1297316000},"ebit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2022Q4"},{"ref":"interestExpense@2022Q4"}],"value":106982000},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":-27672000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-86188000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":33.34264383687384},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":12.40662934140565},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":8.751917142214328},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":2.1998500066529307},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":1297316000},"ebit@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2022"},{"ref":"interestExpense@FY2022"}],"value":563292000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":-42536000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-23977000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":30.689934790688245},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.009854602380872},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":1.3999166582198646},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":2.401047079009867},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1469133000},"ebit@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q1"},{"ref":"interestExpense@2023Q1"}],"value":45005000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":53224000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-29923000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":32.828312108914254},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":8.593590691909398},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":4.517902480957998},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":2.426331649279963},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":1427198000},"ebit@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q2"},{"ref":"interestExpense@2023Q2"}],"value":86582000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":116318000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-23818000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":35.098401276961},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":9.786049257145313},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.63919500647727},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":2.4075807637868936},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":1411785000},"ebit@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q3"},{"ref":"interestExpense@2023Q3"}],"value":104769000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":265604000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-51342000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":36.54554514088016},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":14.193123807195839},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":9.081858095085881},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":2.268117365353764},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":1357710000},"ebit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2023Q4"},{"ref":"interestExpense@2023Q4"}],"value":151571000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":392610000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-129060000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":33.94342609020334},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.600570964486993},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.334918351432023},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":2.268117365353764},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":1357710000},"ebit@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2023"},{"ref":"interestExpense@FY2023"}],"value":387927000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":85078000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-26820000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":35.577263674934464},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":7.51951313038853},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":2.949825306739325},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":2.287460421583226},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":1288386000},"ebit@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q1"},{"ref":"interestExpense@2024Q1"}],"value":62116000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":49712000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-27952000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":37.62393595652963},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":10.342146890844193},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.9221776863685225},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":2.252635177857383},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":1308917000},"ebit@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q2"},{"ref":"interestExpense@2024Q2"}],"value":102009000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":183658000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-28627000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":40.24232188642621},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":14.36855115575389},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":9.692023351111104},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":2.033769375187597},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":1276431000},"ebit@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q3"},{"ref":"interestExpense@2024Q3"}],"value":170141000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":286120000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-53334000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":40.60710997156627},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":16.036106222784078},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":9.493513529710455},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.966961299015053},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":1046574000},"ebit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2024Q4"},{"ref":"interestExpense@2024Q4"}],"value":164885000},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":604568000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-136733000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":38.77305314870174},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":12.494477207452617},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":7.363296626452512},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.966961299015053},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":1046574000},"ebit@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2024"},{"ref":"interestExpense@FY2024"}],"value":499151000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":27215000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-30937000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":39.483887950698474},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":8.877628245204171},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.653330092419126},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.9735635994076943},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":1129480000},"ebit@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q1"},{"ref":"interestExpense@2025Q1"}],"value":75624000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":14473000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-57716000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":39.27263235168008},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":10.534514295084007},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":6.974949324754115},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":2.002790560787671},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":1178157000},"ebit@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q2"},{"ref":"interestExpense@2025Q2"}],"value":108094000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":96497000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-21881000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":38.311199413471314},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":9.25012092218534},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":5.937167127472175},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":2.1827370915076867},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":1039101000},"ebit@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q3"},{"ref":"interestExpense@2025Q3"}],"value":96799000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":129943000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-59316000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":36.28754452571864},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-0.8534096072941555},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":-2.241219454990545},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":2.0261538689393803},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":915684000},"ebit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2025Q4"},{"ref":"interestExpense@2025Q4"}],"value":-10760000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":268128000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-169850000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":38.291297500419915},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.870536952023771},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.790649269317513},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":2.0261538689393803},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":915684000},"ebit@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2025"},{"ref":"interestExpense@FY2025"}],"value":269757000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":89888000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-29397000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":38.72470772585464},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":11.07182132692698},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":6.914802735601045},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":2.027657309017687},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":987223000},"ebit@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q1"},{"ref":"interestExpense@2026Q1"}],"value":112135000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":62921000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-58290000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":44.4658332694225},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":17.93193070361565},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":12.206457550425647},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":2.0447498069426695},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":995924000},"ebit@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2026Q2"},{"ref":"interestExpense@2026Q2"}],"value":206493000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":213202000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":952751000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-22392000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":37.43923774936114},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":19.0048337762453},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":7.925063716413925},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.7722131595101387},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":785795000},"ebit@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2012"},{"ref":"interestExpense@FY2012"}],"value":205466000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":33944000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":303047000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-4322000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":38.40659505671068},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":24.15709809496161},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":12.68206981470173},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":2.0346064595108686},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":758897000},"ebit@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q1"},{"ref":"interestExpense@2013Q1"}],"value":95099000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":30323000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":270255000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-5729000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":37.77257937973047},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":22.046624053904377},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.149690788259184},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":2.498983752305471},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":1083778000},"ebit@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q2"},{"ref":"interestExpense@2013Q2"}],"value":61052000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":76689000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":275980000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-4206000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":38.39110961849208},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":24.028750044732693},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":12.963671549182562},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":2.556954038257173},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":1067163000},"ebit@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q3"},{"ref":"interestExpense@2013Q3"}],"value":86539000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":88218000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":285018000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-16513000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":38.72090921655557},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":24.24488884636239},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":12.895629339031883},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":2.6079012936275388},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":1072269000},"ebit@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2013Q4"},{"ref":"interestExpense@2013Q4"}],"value":90461000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":229174000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":1134300000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-30770000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":38.334460698697306},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":23.65549060584951},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":11.74741631415466},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":2.6079012936275388},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":1072269000},"ebit@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2013"},{"ref":"interestExpense@FY2013"}],"value":333151000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":31428000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":276702000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-4925000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":34.94479661294473},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":19.094874973684824},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":10.146253888797922},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":2.94155705043061},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":993276000},"ebit@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q1"},{"ref":"interestExpense@2014Q1"}],"value":65913000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":40540000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":284449000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-8392000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":35.30303991351566},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":21.5548979755053},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":14.898968310218445},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":3.350424435526445},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":963115000},"ebit@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q2"},{"ref":"interestExpense@2014Q2"}],"value":93850000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":47821000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":281511000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-9405000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":36.98017342927293},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":20.094520372972283},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":10.359489646754943},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":3.191022154822291},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":938775000},"ebit@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q3"},{"ref":"interestExpense@2014Q3"}],"value":67156000},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":98508000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":324882000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-11967000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":34.26015539719354},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":19.583066210887704},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":12.225338306967625},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":3.0370527436159684},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":922506000},"ebit@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2014Q4"},{"ref":"interestExpense@2014Q4"}],"value":78658000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":218297000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":1167544000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-34689000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":35.335223924119},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":20.081537717012374},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":11.952271138920091},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":3.0370527436159684},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":922506000},"ebit@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2014"},{"ref":"interestExpense@FY2014"}],"value":305577000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":18729000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":266907000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-6528000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":32.90477137304453},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.40295300463732},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.3129774419693545},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":3.0031415576499274},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":886983000},"ebit@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q1"},{"ref":"interestExpense@2015Q1"}],"value":41971000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":8592000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":248893000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-7730000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":33.25599944513802},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":13.686711055624915},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":5.147732001664586},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":3.0362761278363593},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":882904000},"ebit@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q2"},{"ref":"interestExpense@2015Q2"}],"value":34235000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":29430000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":291424000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-5850000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":36.27310453086774},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":18.889145567242153},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":9.473101190956633},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":2.9084831945098806},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1008296000},"ebit@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q3"},{"ref":"interestExpense@2015Q3"}],"value":63464000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":101217000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":330514000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-10543000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":36.64421652740128},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":7.633792583070173},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":2.5660229718022523},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":2.9640987881289163},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":960931000},"ebit@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2015Q4"},{"ref":"interestExpense@2015Q4"}],"value":26156000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":157968000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":1137738000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-30651000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":34.91614280432916},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":13.63099797388444},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":5.902000988386083},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":2.9640987881289163},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":960931000},"ebit@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2015"},{"ref":"interestExpense@FY2015"}],"value":165826000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":15058000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":259571000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-7093000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":34.22269530772855},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":9.410368715863681},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.5625665276493272},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":2.2688398849472673},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1022236000},"ebit@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q1"},{"ref":"interestExpense@2016Q1"}],"value":26966000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":52173000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":323294000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-6911000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":33.79289882844824},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":11.999150733853055},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":5.685727973520318},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":2.155893852938363},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1005218000},"ebit@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q2"},{"ref":"interestExpense@2016Q2"}],"value":44244000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":41435000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":316781000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-6843000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":36.924214932957405},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":15.099659359832332},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":7.017294657765176},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":2.012815554936012},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1033147000},"ebit@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q3"},{"ref":"interestExpense@2016Q3"}],"value":52825000},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":101989000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":340190000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-9620000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":36.92363345399489},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":18.50194408043678},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":9.944157097989798},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.9989208601534192},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":-20626600},"ebit@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2016Q4"},{"ref":"interestExpense@2016Q4"}],"value":74230000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":70082000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":489736000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-4525000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":40.09363397750609},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":16.746678271749328},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":7.319191905454842},"ebit@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2009"},{"ref":"interestExpense@FY2009"}],"value":114256000},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":121601000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":38.97689651489801},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":13.423516428749421},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":9.137446157132176},"ebit@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q2"},{"ref":"interestExpense@2010Q2"}],"value":18631000},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":35187000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":130896000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-1289000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":41.926729986431475},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":18.529122527479366},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":14.3141672787024},"ebit@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q3"},{"ref":"interestExpense@2010Q3"}],"value":29616000},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":26053000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":134833000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-5307000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":39.6371110462553},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.27411652933104},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":11.55792624238548},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":3.143784968564342},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":578646000},"ebit@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2010Q4"},{"ref":"interestExpense@2010Q4"}],"value":25328000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":104850000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":502584000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-9631000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":40.03457698016462},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":15.230063419241668},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":9.59941303467818},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":3.143784968564342},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":578646000},"ebit@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2010"},{"ref":"interestExpense@FY2010"}],"value":84617000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":11102000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":112838000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-1569000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":38.05179825941072},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.987667465176116},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":3.9070502738322808},"ebit@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q1"},{"ref":"interestExpense@2011Q1"}],"value":10938000},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":13478000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":139563000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-1835000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":37.402006655800896},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":13.509912433457483},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.47491060528126},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":3.3136161696137942},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":553752000},"ebit@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q2"},{"ref":"interestExpense@2011Q2"}],"value":21310000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":59974000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":195146000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-1057000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":37.04559509284485},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":18.45949424211529},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.61857565476091},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":3.641863315351155},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":493778000},"ebit@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q3"},{"ref":"interestExpense@2011Q3"}],"value":43400000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":73098000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":231448000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-7599000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":36.835784937225974},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":13.415236356562469},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":99.93378424888144},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":2.3173408307636496},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":504748000},"ebit@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2011Q4"},{"ref":"interestExpense@2011Q4"}],"value":35036000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":157652000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":678995000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-12060000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":37.20491530046365},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":14.265710072022383},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":40.991519945048836},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":2.3173408307636496},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":504748000},"ebit@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@FY2011"},{"ref":"interestExpense@FY2011"}],"value":110684000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":36446000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":235068000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-2138000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":37.68489379109929},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":20.197174778738532},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":10.205016957438358},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":2.546767838030148},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":481921000},"ebit@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q1"},{"ref":"interestExpense@2012Q1"}],"value":54778000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":17757000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":201979000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-3366000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":36.560214437749075},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":15.538373401021172},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.9036201006117834},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":2.1439552760307476},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":884956000},"ebit@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q2"},{"ref":"interestExpense@2012Q2"}],"value":25593000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":61596000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":241462000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-7921000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":38.52907321032916},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":19.669578756162963},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":8.497069058439182},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":2.5556504993049267},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":824899000},"ebit@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q3"},{"ref":"interestExpense@2012Q3"}],"value":58800000},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":97403000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":274242000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-8967000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":36.88446942009578},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":19.817438644297734},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":8.270520609785335},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.7722131595101387},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":785795000},"ebit@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"pretaxIncome@2012Q4"},{"ref":"interestExpense@2012Q4"}],"value":66295000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.550579764502402},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":-2.626966535765052},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":13.35836761045387},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":13.044978994946991},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":24.359138175468058},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":13.341943689698477},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":5.616722195700478},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":9.01541658544036},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":8.195409574884243},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":15.300743338705441},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":9.865557281967952},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":-0.28297895410468304},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":-1.924837059618096},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":16.654661598476217},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":27.030182829834903},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":11.254409491112064},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":-0.3252681676349768},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":16.152568903973314},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":21.043266248903908},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":24.969057210655357},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":17.07729760180267},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":15.490306328442943},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":10.402062651293885},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":4.367994840341233},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":3.675106904788904},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.058581006447636},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":-3.3756039497964534},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":0.42837529454673295},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":-6.834316862361682},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":7.5782095856779055},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":-0.6062123622894375},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":-4.79057562140307},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.320165530477199},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":10.864068846802974},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":24.970526573091277},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":9.75994284388939},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":9.567140799282111},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":4.9801792632115705},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":15.649607221768239},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":23.171345018347086},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":14.07335572091473},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.8886947642606415},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":1.363873237910267},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":8.65946428106713},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":11.904949500872192},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":6.370126773904547},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":8.485083045031693},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":5.361777914120886},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":18.12470564631992},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":8.49508974602825},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":8.74648098578549},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":21.110802187910334},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":23.447516984020666},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":15.424646562545222},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":9.189258730789923},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":11.180086539495711},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":13.573750017740311},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":24.383349381307287},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":14.942443763138133},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":6.0063883419174005},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":2.9796088223054515},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":8.191131979370482},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":28.28633708744376},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":11.991810515304422},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":5.255204425288359},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.201526501458996},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":11.104976669766645},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":24.433126268204045},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":11.913682664454447},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":21.90071328096797},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":16.177867747964804},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":17.684860342733774},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":8.954597881933521},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":8.352596320098165},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":25.059751633768446},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":27.345982911098808},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":19.906158772488055},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":12.372988956447053},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":7.4254506830812455},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":20.49197234734818},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":28.47857740145371},"ebitda@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2016"},{"ref":"depreciationAndAmortization@FY2016"}],"value":252683000},"ebitda@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q1"},{"ref":"depreciationAndAmortization@2017Q1"}],"value":43390000},"ebitda@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q2"},{"ref":"depreciationAndAmortization@2017Q2"}],"value":63133000},"ebitda@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q3"},{"ref":"depreciationAndAmortization@2017Q3"}],"value":83960000},"ebitda@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2017Q4"},{"ref":"depreciationAndAmortization@2017Q4"}],"value":107871000},"ebitda@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2017"},{"ref":"depreciationAndAmortization@FY2017"}],"value":298354000},"ebitda@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q1"},{"ref":"depreciationAndAmortization@2018Q1"}],"value":66982000},"ebitda@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q2"},{"ref":"depreciationAndAmortization@2018Q2"}],"value":95215000},"ebitda@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q3"},{"ref":"depreciationAndAmortization@2018Q3"}],"value":118259000},"ebitda@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2018Q4"},{"ref":"depreciationAndAmortization@2018Q4"}],"value":118984000},"ebitda@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2018"},{"ref":"depreciationAndAmortization@FY2018"}],"value":399440000},"ebitda@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q1"},{"ref":"depreciationAndAmortization@2019Q1"}],"value":83633000},"ebitda@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q2"},{"ref":"depreciationAndAmortization@2019Q2"}],"value":105725000},"ebitda@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q3"},{"ref":"depreciationAndAmortization@2019Q3"}],"value":121159000},"ebitda@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2019Q4"},{"ref":"depreciationAndAmortization@2019Q4"}],"value":111401000},"ebitda@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2019"},{"ref":"depreciationAndAmortization@FY2019"}],"value":421918000},"ebitda@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q1"},{"ref":"depreciationAndAmortization@2020Q1"}],"value":78024000},"ebitda@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q2"},{"ref":"depreciationAndAmortization@2020Q2"}],"value":106800000},"ebitda@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q3"},{"ref":"depreciationAndAmortization@2020Q3"}],"value":172549000},"ebitda@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2020Q4"},{"ref":"depreciationAndAmortization@2020Q4"}],"value":190582000},"ebitda@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2020"},{"ref":"depreciationAndAmortization@FY2020"}],"value":547955000},"ebitda@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q1"},{"ref":"depreciationAndAmortization@2021Q1"}],"value":211273000},"ebitda@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q2"},{"ref":"depreciationAndAmortization@2021Q2"}],"value":203221000},"ebitda@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q3"},{"ref":"depreciationAndAmortization@2021Q3"}],"value":196560000},"ebitda@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2021Q4"},{"ref":"depreciationAndAmortization@2021Q4"}],"value":205466000},"ebitda@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2021"},{"ref":"depreciationAndAmortization@FY2021"}],"value":816520000},"ebitda@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q1"},{"ref":"depreciationAndAmortization@2022Q1"}],"value":193519000},"ebitda@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q2"},{"ref":"depreciationAndAmortization@2022Q2"}],"value":252796000},"ebitda@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q3"},{"ref":"depreciationAndAmortization@2022Q3"}],"value":126719000},"ebitda@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2022Q4"},{"ref":"depreciationAndAmortization@2022Q4"}],"value":146399000},"ebitda@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2022"},{"ref":"depreciationAndAmortization@FY2022"}],"value":719433000},"ebitda@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q1"},{"ref":"depreciationAndAmortization@2023Q1"}],"value":84956000},"ebitda@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q2"},{"ref":"depreciationAndAmortization@2023Q2"}],"value":127829000},"ebitda@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q3"},{"ref":"depreciationAndAmortization@2023Q3"}],"value":147720000},"ebitda@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2023Q4"},{"ref":"depreciationAndAmortization@2023Q4"}],"value":194024000},"ebitda@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2023"},{"ref":"depreciationAndAmortization@FY2023"}],"value":554529000},"ebitda@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q1"},{"ref":"depreciationAndAmortization@2024Q1"}],"value":104018000},"ebitda@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q2"},{"ref":"depreciationAndAmortization@2024Q2"}],"value":144889000},"ebitda@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q3"},{"ref":"depreciationAndAmortization@2024Q3"}],"value":213293000},"ebitda@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2024Q4"},{"ref":"depreciationAndAmortization@2024Q4"}],"value":208719000},"ebitda@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2024"},{"ref":"depreciationAndAmortization@FY2024"}],"value":670919000},"ebitda@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q1"},{"ref":"depreciationAndAmortization@2025Q1"}],"value":121765000},"ebitda@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q2"},{"ref":"depreciationAndAmortization@2025Q2"}],"value":156415000},"ebitda@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q3"},{"ref":"depreciationAndAmortization@2025Q3"}],"value":146010000},"ebitda@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2025Q4"},{"ref":"depreciationAndAmortization@2025Q4"}],"value":40402000},"ebitda@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2025"},{"ref":"depreciationAndAmortization@FY2025"}],"value":464592000},"ebitda@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2026Q2"},{"ref":"depreciationAndAmortization@2026Q2"}],"value":264903000},"ebitda@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2014"},{"ref":"depreciationAndAmortization@FY2014"}],"value":340307000},"ebitda@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q2"},{"ref":"depreciationAndAmortization@2015Q2"}],"value":44364000},"ebitda@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q3"},{"ref":"depreciationAndAmortization@2015Q3"}],"value":74061000},"ebitda@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2015Q4"},{"ref":"depreciationAndAmortization@2015Q4"}],"value":36729000},"ebitda@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@FY2015"},{"ref":"depreciationAndAmortization@FY2015"}],"value":206159000},"ebitda@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q1"},{"ref":"depreciationAndAmortization@2016Q1"}],"value":39759000},"ebitda@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q2"},{"ref":"depreciationAndAmortization@2016Q2"}],"value":57894000},"ebitda@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q3"},{"ref":"depreciationAndAmortization@2016Q3"}],"value":67725000},"ebitda@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"ebit@2016Q4"},{"ref":"depreciationAndAmortization@2016Q4"}],"value":87305000},"#744":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":443824400},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#744"}],"scale":100,"value":10.509877329862892},"#745":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":1470242000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#745"}],"scale":100,"value":71.40633990866809},"#746":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":1464397000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#746"}],"scale":100,"value":70.7750698751773},"#747":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":1511587000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#747"}],"scale":100,"value":68.69191121648969},"#748":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":1510915000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#748"}],"scale":100,"value":63.312297515081916},"#749":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":1510915000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#749"}],"scale":100,"value":63.312297515081916},"#750":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":1510011000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#750"}],"scale":100,"value":62.23908302654749},"#751":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":1550074000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#751"}],"scale":100,"value":60.17899790590643},"#752":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":1645284000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#752"}],"scale":100,"value":57.537118211810245},"#753":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":1708732000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#753"}],"scale":100,"value":55.44877722194001},"#754":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":1708732000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#754"}],"scale":100,"value":55.44877722194001},"#755":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":1738567000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#755"}],"scale":100,"value":53.412494312845006},"#756":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":1812326000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#756"}],"scale":100,"value":51.9396068919168},"#757":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":1891256000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#757"}],"scale":100,"value":50.3390868290702},"#758":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":1924354000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#758"}],"scale":100,"value":46.327390906246976},"#759":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":1924354000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#759"}],"scale":100,"value":46.327390906246976},"#760":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":1915339000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#760"}],"scale":100,"value":46.55322112691278},"#761":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":1991744000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#761"}],"scale":100,"value":44.90883366537065},"#762":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2117350000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#762"}],"scale":100,"value":41.9134295227525},"#763":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":2265312000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#763"}],"scale":100,"value":38.63079346244579},"#764":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":2265312000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#764"}],"scale":100,"value":38.63079346244579},"#765":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2394375000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#765"}],"scale":100,"value":36.32705820934482},"#766":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":2524088000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#766"}],"scale":100,"value":34.3946011391045},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":2689140000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#767"}],"scale":100,"value":33.72316056434399},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3169903000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#768"}],"scale":100,"value":30.15284694831356},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3169903000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#769"}],"scale":100,"value":30.15284694831356},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":3397584000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#770"}],"scale":100,"value":32.05136355716297},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":3784583000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#771"}],"scale":100,"value":36.062652080823696},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":3672106000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#772"}],"scale":100,"value":36.83175267816343},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":3689294000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#773"}],"scale":100,"value":38.76186067036132},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":3689294000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#774"}],"scale":100,"value":38.76186067036132},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":3947877000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#775"}],"scale":100,"value":40.6927064850298},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":4041722000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#776"}],"scale":100,"value":40.08108425072284},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":3939797000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#777"}],"scale":100,"value":39.9337833903625},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":3901774000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#778"}],"scale":100,"value":39.94859774041244},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":3901774000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#779"}],"scale":100,"value":39.94859774041244},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":3908053000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#780"}],"scale":100,"value":39.348007818727126},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":3899753000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#781"}],"scale":100,"value":39.16232643452034},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":3903070000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#782"}],"scale":100,"value":38.19065504846185},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":3825294000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#783"}],"scale":100,"value":34.71239073388869},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":3825294000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#784"}],"scale":100,"value":34.71239073388869},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":3789969000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#785"}],"scale":100,"value":34.74814701650594},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":3976879000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#786"}],"scale":100,"value":35.24593028855039},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":3988008000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#787"}],"scale":100,"value":33.57841809745617},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":3895401000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#788"}],"scale":100,"value":32.2713117340166},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":3895401000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#789"}],"scale":100,"value":32.2713117340166},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":3927451000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#790"}],"scale":100,"value":31.897355307551894},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":4138473000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#791"}],"scale":100,"value":30.466430492599567},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1357446000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#792"}],"scale":100,"value":65.84556586413014},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1328828000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#793"}],"scale":100,"value":61.199342578573},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1416317000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#794"}],"scale":100,"value":85.45939927290289},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1441024000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#795"}],"scale":100,"value":82.14186578433115},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1539487000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#796"}],"scale":100,"value":79.4041131883543},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1539487000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#797"}],"scale":100,"value":79.4041131883543},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1520060000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#798"}],"scale":100,"value":76.77433785508467},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1569636000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#799"}],"scale":100,"value":73.97090790476263},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1559854000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#800"}],"scale":100,"value":71.28468433584169},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":1602066000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#801"}],"scale":100,"value":69.4270398348133},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":1602066000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#802"}],"scale":100,"value":69.4270398348133},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":1539761000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#803"}],"scale":100,"value":67.35253068495695},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":1558289000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#804"}],"scale":100,"value":66.64225955519161},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":1544022000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#805"}],"scale":100,"value":68.31185047881442},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":1542659000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#806"}],"scale":100,"value":69.80077904449395},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":1542659000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#807"}],"scale":100,"value":69.80077904449395},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":1566065000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#808"}],"scale":100,"value":69.70374792872582},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":1531197000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#809"}],"scale":100,"value":70.58915345314809},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":1501168000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#810"}],"scale":100,"value":72.43093377956365},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":443824400},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#811"}],"scale":100,"value":10.509877329862892},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1098296000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#812"}],"scale":100,"value":59.840789732458276},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1098296000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#813"}],"scale":100,"value":59.840789732458276},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1095578000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#814"}],"scale":100,"value":57.73190042151266},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1134359000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#815"}],"scale":100,"value":55.7581859005835},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1366763000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#816"}],"scale":100,"value":43.743794644718946},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1366763000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#817"}],"scale":100,"value":43.743794644718946},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1374424000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#818"}],"scale":100,"value":41.73755696931951},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1299869000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#819"}],"scale":100,"value":68.87332492735806},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1316403000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#820"}],"scale":100,"value":67.06646824718571},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1357446000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#821"}],"scale":100,"value":65.84556586413014},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":1822302000},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#822"}],"scale":100,"value":5.331388540428534},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":100755000},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":1900381000},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#824"}],"scale":100,"value":5.301831580088414},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":105158000},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":1902032500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#826"}],"scale":100,"value":5.528717306355175},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":118410000},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":1934743500},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#828"}],"scale":100,"value":6.120191126110516},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":157808000},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":1945967000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#830"}],"scale":100,"value":8.109490037600843},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":1945967000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#831"}],"scale":100,"value":8.109490037600843},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":179278000},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":1972366500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#833"}],"scale":100,"value":9.089487171882102},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":207248000},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":2048402500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#835"}],"scale":100,"value":10.117542816902441},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":243589000},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":2166823500},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#837"}],"scale":100,"value":11.24175550062107},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":238257000},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":2226139500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#839"}],"scale":100,"value":10.702698550562532},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":2226139500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#840"}],"scale":100,"value":10.702698550562532},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":249473000},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":2275595000},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#842"}],"scale":100,"value":10.962978913207316},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":258170000},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":2366192000},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#844"}],"scale":100,"value":10.910779852184438},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":257968000},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":2463397000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#846"}],"scale":100,"value":10.472043280072194},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":252007000},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":2545991500},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#848"}],"scale":100,"value":9.898187012800317},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":2545991500},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#849"}],"scale":100,"value":9.898187012800317},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":251606000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":2563899500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":9.813411173097855},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":255793000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":2645367000},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":9.669471192465922},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":295189000},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":2784098000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#855"}],"scale":100,"value":10.60267993439886},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":350576000},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":2950546000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#857"}],"scale":100,"value":11.881733075844267},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":2950546000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#858"}],"scale":100,"value":11.881733075844267},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":455109000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":3038107500},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":14.98001634241053},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":516000000},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":3237275500},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#862"}],"scale":100,"value":15.939329229161991},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":532600000},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":3537252500},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#864"}],"scale":100,"value":15.056883838515912},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":550494000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":4056601500},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":13.570324814996},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":4056601500},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#867"}],"scale":100,"value":13.570324814996},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":515359000},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":4286835500},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#869"}],"scale":100,"value":12.021898204398093},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":544682000},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":4589938500},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#871"}],"scale":100,"value":11.866869240186988},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":471382000},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":4673361500},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#873"}],"scale":100,"value":10.086572588061077},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":399502000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":5023621000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":7.952470936800368},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":5023621000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#876"}],"scale":100,"value":7.952470936800368},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":298074000},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":5181332500},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#878"}],"scale":100,"value":5.752844466167728},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":186913000},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":5397461000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#880"}],"scale":100,"value":3.462980093788542},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":189020000},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":5206317000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#882"}],"scale":100,"value":3.6305895319090253},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":214606000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":5131387000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":4.182222077578635},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":5131387000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#885"}],"scale":100,"value":4.182222077578635},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":228408000},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":5170326000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#887"}],"scale":100,"value":4.417671148782495},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":242325000},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":5220268500},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#889"}],"scale":100,"value":4.642002609635884},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":295690000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":5176640000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":5.7120062434320324},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":316315000},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":5101321500},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#893"}],"scale":100,"value":6.200648204587772},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":5101321500},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#894"}],"scale":100,"value":6.200648204587772},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":333923000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":5094987000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":6.553951953164944},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":348824000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":5253683500},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":6.63960819109107},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":301243000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":5392520500},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":5.586311632936768},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":159554000},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":5341505000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#902"}],"scale":100,"value":2.98706076283744},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":5341505000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#903"}],"scale":100,"value":2.98706076283744},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":188967000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":5326858500},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":3.5474379505293787},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":258195000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":5580476000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":4.626755853801718},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":1578320000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#908"}],"scale":100,"value":5.906470170814537},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":113837000},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":1581721500},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#910"}],"scale":100,"value":7.197031841572615},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":132756000},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":1583571000},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#912"}],"scale":100,"value":8.383331091564571},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":154308000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":1620114000},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":9.52451494154115},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":174539000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":1701026000},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":10.260807301005395},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":1701026000},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#917"}],"scale":100,"value":10.260807301005395},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":158566000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":1702147500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#919"}],"scale":100,"value":9.315643914525621},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":184337000},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":1752267500},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#921"}],"scale":100,"value":10.519912056806396},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":173741000},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":1783479500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#923"}],"scale":100,"value":9.741687527106423},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":174613000},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":1831312000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#925"}],"scale":100,"value":9.534858068969132},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":1831312000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#926"}],"scale":100,"value":9.534858068969132},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":159597000},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":1827470500},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#928"}],"scale":100,"value":8.733218949361973},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":120416000},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":1850277500},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#930"}],"scale":100,"value":6.507996773456955},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":117955000},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":1835741500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#932"}],"scale":100,"value":6.42546894538256},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":77747000},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":1821527000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#934"}],"scale":100,"value":4.268232093183356},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":1821527000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#935"}],"scale":100,"value":4.268232093183356},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":68270000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":1887934500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":3.6161212160697316},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":74314000},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":1893961000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#939"}],"scale":100,"value":3.9237344380375307},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":66461000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":1853046000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":3.586581228960317},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":98788000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":1822302000},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":5.421055346479344},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":4.704008569423655},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":61744000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":5.0911339696151385},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":76125000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":6.0398642944645085},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":324643000},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":1381338000},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#947"}],"scale":100,"value":23.502068284518344},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":1381338000},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#948"}],"scale":100,"value":23.502068284518344},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":349859000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":22.259668884411123},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":343905000},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":1352275000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#951"}],"scale":100,"value":25.43158750993696},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":332067000},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":1383774500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#953"}],"scale":100,"value":23.997190293649723},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":93223000},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":1578320000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#955"}],"scale":100,"value":5.906470170814537},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":431525000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#956"}],"scale":100,"value":22.514106946295115},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":447427500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#823"},{"ref":"#957"}],"scale":100,"value":22.51873208508641},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":439153500},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#825"},{"ref":"#958"}],"scale":100,"value":23.94561354970415},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":443553500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#827"},{"ref":"#959"}],"scale":100,"value":26.69576499790893},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":475749500},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#829"},{"ref":"#960"}],"scale":100,"value":33.170397446555384},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":475749500},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#961"}],"scale":100,"value":33.170397446555384},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":495295000},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#832"},{"ref":"#962"}],"scale":100,"value":36.196206301295184},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":522612000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#834"},{"ref":"#963"}],"scale":100,"value":39.65618852992277},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":585942000},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#836"},{"ref":"#964"}],"scale":100,"value":41.572203392144615},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":657790500},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#838"},{"ref":"#965"}],"scale":100,"value":36.220802823999435},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":657790500},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#966"}],"scale":100,"value":36.220802823999435},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":690074500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#841"},{"ref":"#967"}],"scale":100,"value":36.15160392102592},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":744133000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#843"},{"ref":"#968"}],"scale":100,"value":34.69406678644812},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":818925000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#845"},{"ref":"#969"}],"scale":100,"value":31.50080898739201},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":897056000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#847"},{"ref":"#970"}],"scale":100,"value":28.092672029393928},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":897056000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#971"}],"scale":100,"value":28.092672029393928},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":916821000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#972"}],"scale":100,"value":27.443306817797584},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":984143000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#973"}],"scale":100,"value":25.991446365009963},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1084555500},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#854"},{"ref":"#974"}],"scale":100,"value":27.21750984619967},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1211527500},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#856"},{"ref":"#975"}],"scale":100,"value":28.936693554211523},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1211527500},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#976"}],"scale":100,"value":28.936693554211523},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1274128000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#977"}],"scale":100,"value":35.719252696746324},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1376606500},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"#978"}],"scale":100,"value":37.48347839415258},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1506086500},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#863"},{"ref":"#979"}],"scale":100,"value":35.363174691493484},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1802145500},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#980"}],"scale":100,"value":30.546590161560204},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1802145500},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#981"}],"scale":100,"value":30.546590161560204},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1916590500},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#868"},{"ref":"#982"}],"scale":100,"value":26.88936421212565},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":2037850000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#870"},{"ref":"#983"}],"scale":100,"value":26.72826753686483},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2050941000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#872"},{"ref":"#984"}],"scale":100,"value":22.98369382639481},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2236671000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#985"}],"scale":100,"value":17.861455708058983},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2236671000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#986"}],"scale":100,"value":17.861455708058983},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2324995500},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#877"},{"ref":"#987"}],"scale":100,"value":12.820411910474666},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2420759000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#879"},{"ref":"#988"}],"scale":100,"value":7.721256019289818},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2343046000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#881"},{"ref":"#989"}],"scale":100,"value":8.067276528074993},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2301162500},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#990"}],"scale":100,"value":9.325981976501009},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2301162500},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#991"}],"scale":100,"value":9.325981976501009},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2355845500},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#886"},{"ref":"#992"}],"scale":100,"value":9.695372637976472},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2397137500},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#888"},{"ref":"#993"}],"scale":100,"value":10.108932007446382},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2389474500},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#994"}],"scale":100,"value":12.374687405117736},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2420256500},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#892"},{"ref":"#995"}],"scale":100,"value":13.069482511461079},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2420256500},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#996"}],"scale":100,"value":13.069482511461079},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2421668500},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#997"}],"scale":100,"value":13.788964096448378},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":2473855000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#998"}],"scale":100,"value":14.100422215530012},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":2530680000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#999"}],"scale":100,"value":11.903638547742108},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2567873500},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#901"},{"ref":"#1000"}],"scale":100,"value":6.213468069980862},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2567873500},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1001"}],"scale":100,"value":6.213468069980862},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2573861500},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1002"}],"scale":100,"value":7.341770332242042},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":2726409500},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1003"}],"scale":100,"value":9.470147459506725},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":616258500},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1004"}],"scale":100,"value":15.127255851237752},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":658183500},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#909"},{"ref":"#1005"}],"scale":100,"value":17.295632600938795},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":305273500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#1006"}],"scale":100,"value":43.48756115417814},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":345439000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1007"}],"scale":100,"value":44.67011541835172},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":390349500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1008"}],"scale":100,"value":44.71351955106898},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":390349500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1009"}],"scale":100,"value":44.71351955106898},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":434319000},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#1010"}],"scale":100,"value":36.509109663634334},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":307251500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#920"},{"ref":"#1011"}],"scale":100,"value":59.99547601883148},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":352628500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#922"},{"ref":"#1012"}],"scale":100,"value":49.270266016501786},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":403435000},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#924"},{"ref":"#1013"}],"scale":100,"value":43.28156952173213},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":403435000},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1014"}],"scale":100,"value":43.28156952173213},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":427868500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1015"}],"scale":100,"value":37.30047900231029},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":464186000},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#929"},{"ref":"#1016"}],"scale":100,"value":25.941325244621765},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":468594500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#931"},{"ref":"#1017"}],"scale":100,"value":25.172083752583525},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":477835000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#933"},{"ref":"#1018"}],"scale":100,"value":16.270679209350508},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":477835000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1019"}],"scale":100,"value":16.270679209350508},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":488576000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1020"}],"scale":100,"value":13.973261068902278},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":485074000},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#938"},{"ref":"#1021"}],"scale":100,"value":15.320136721407454},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":451565000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1022"}],"scale":100,"value":14.717925437091006},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":431525000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1023"}],"scale":100,"value":22.892764034528707},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":-776504000},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1024"}],"scale":100,"value":-5.544723530078403},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":-150873500},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1025"}],"scale":100,"value":-37.722330296572956},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"equity@2011Q2"}],"scale":100,"value":13.333333333333334},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#945"},{"ref":"equity@2011Q3"}],"scale":100,"value":15.168542684129669},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":604978000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#946"},{"ref":"#1026"}],"scale":100,"value":53.661951343685224},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":604978000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1027"}],"scale":100,"value":53.661951343685224},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"equity@2012Q1"}],"scale":100,"value":43.6901593834957},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":433843000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#950"},{"ref":"#1028"}],"scale":100,"value":79.26945922833836},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":467699500},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#952"},{"ref":"#1029"}],"scale":100,"value":71.000075903438},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":616258500},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#954"},{"ref":"#1030"}],"scale":100,"value":15.127255851237752},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":130444000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1031"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":9.902383589450835},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":45521000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1032"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":15.88671540998481},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":29147000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1033"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":7.9338334567309765},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":84626000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1034"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":22.680578150251527},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":75626000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1035"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":18.117440186286736},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":231630000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#1036"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":15.99938663146705},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":68035000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1037"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":20.489013901269672},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":101058000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1038"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":25.48603737992501},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":104641000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":22.860007820914173},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":70357000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1040"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":14.269836344202469},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":344091000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1041"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":20.48925402516297},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":70262000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1042"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":17.561504757667624},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":44335000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1043"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":8.910107098140795},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":38747000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1044"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":6.8897273768288025},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":27528000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1045"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":4.886014298798025},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":180872000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1046"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":8.938730810135498},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":5562000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1047"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":1.1825161102406057},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":4932000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1048"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":0.9101041489824935},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":100220000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1049"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":16.67179585284504},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":170150000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1050"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":28.793499082804797},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":280864000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1051"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":12.741433247925915},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":331519000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1052"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":69.65928789804903},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":373133000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1053"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":68.23340306629997},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":241343000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1054"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":34.41096163854254},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":305989000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":40.20447205425959},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":1251984000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1056"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":50.37759536455819},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":328422000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1057"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":40.6747796104697},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":371410000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1058"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":40.37148593286166},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":145560000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1059"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":15.44078803604123},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":-17839000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1060"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":-1.6717725437201514},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":827553000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1061"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":22.143758509080634},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":-247946000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1062"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":-21.82899945063459},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":-290971000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":-22.531595775408064},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":-17591000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":-1.6164365435402228},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":14438000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":1.376054104335367},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":-542070000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":-11.875163892246142},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":1363000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":0.15350654908719008},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":-2223000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":-0.22220667319725607},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":102896000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":9.610457780056736},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":171131000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":16.0887305273252},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":273167000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":6.790693835706518},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":52848000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":5.942831953741989},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":62972000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":6.308574359570307},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":-59210000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":-5.0453192542709635},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":-143297000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":-11.604865885272197},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":-86687000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":-2.017931791591576},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":117244000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":12.444685979826374},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":112341000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":10.586532399646043},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":384330000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":48.52798569653627},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":105011000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":35.65000118820889},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":107551000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":44.9746379690303},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":62683000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":20.853599302695393},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":34214000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":10.003450070463305},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":309459000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":26.307695446592973},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":-57564000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":-14.406414863904383},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":15921000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":4.5923135499353895},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":-10964000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":-3.018149085113231},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":27761000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":7.378613423489511},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":-24846000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":-1.6722698407890868},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":-30190000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":-8.827278894060953},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":-74249000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":-20.476325739294943},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":6986000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":1.9829409176707724},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":-46167000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":-11.427560105644352},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":-143620000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":-9.83079828518898},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":-25283000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":-8.108255456708724},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":79016000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":27.401858787626576},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":13830000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":3.8492475458611564},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":59591000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":16.653438783780004},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":4632000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":0.787422991663389},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":20908000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":14.885906518101887},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":78658000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":48.957464553794836},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":106267000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":65.98754354481157},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":199096000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":33.58116313587909},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":170580000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":137.58559779321024},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":77774000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":48.19816190824415},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":61262000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":25.59793418127727},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":74714000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":27.950528977808364},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":20,"unit":"USD","end":"2008-12-31","value":-810194000}},"quality":[{"metric":"netIncome","periodKey":"FY2016","rule":"period-consistency","severity":"warning","message":"Quarters sum to 9.8788e+7 but the year reports 9.7154e+7 (1.65% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"totalAssets","periodKey":"2014Q4","rule":"accounting-identity","severity":"warning","message":"Assets 1.8644e+9 ≠ liabilities + mezzanine + equity 1.8825e+9 (0.96% apart)."},{"metric":"totalAssets","periodKey":"FY2014","rule":"accounting-identity","severity":"warning","message":"Assets 1.8644e+9 ≠ liabilities + mezzanine + equity 1.8825e+9 (0.96% apart)."},{"metric":"grossProfit","periodKey":"2017Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 1.8293e+8 ≠ revenue − cost 1.8171e+8 (0.67% apart) — check whether revenue includes a component outside the cost base."},{"metric":"dilutedShares","periodKey":"2023Q1","rule":"per-share-consistency","severity":"warning","message":"Earnings per share times the share count gives 3.115e+6 against net income 1.243e+7 — usually the two-class method, where diluted EPS uses income available to common shareholders rather than the whole."},{"metric":"dilutedShares","periodKey":"2022Q4","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 41 of 69 period(s), by up to 24.2% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}