{"schemaVersion":2,"ticker":"GPI","company":{"ticker":"GPI","name":"GROUP 1 AUTOMOTIVE INC","exchange":"NYSE","cik":1031203,"sic":"5500","sicDescription":"Retail-Auto Dealers & Gasoline Stations","fiscalYearEnd":"1231"},"updatedAt":"2026-09-11T02:29:40.838Z","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":[4525707000,5509169000,6079765000,7476100000,8918581000,9937889000,10632505000,10887612000,11123700000,11601400000,11597900000,10600200000,13481900000,16222100000,17873700000,19934300000,22571400000],"costOfRevenue":[3749870000,4632136000,5119165000,6358848000,7626035000,8489951000,9098533000,9292543000,9478200000,9876300000,9835500000,8866100000,11041200000,13256900000,14853400000,16693300000,18949500000],"grossProfit":[775837000,877033000,960600000,1117252000,1292546000,1447938000,1533972000,1595069000,1645500000,1725100000,1762400000,1734100000,2440700000,2965200000,3020300000,3241000000,3621800000],"operatingExpenses":[621048000,693635000,735229000,848446000,976856000,1061964000,1120833000,1170763000,1226200000,1273100000,1312400000,1138200000,1477200000,1783300000,1926800000,2185900000,2573900000],"operatingIncome":[108074000,146103000,193503000,229996000,273322000,302110000,278338000,340234000,341900000,341100000,358300000,495700000,884400000,1091400000,968600000,909100000,734000000],"pretaxIncome":[54851000,80904000,132094000,160735000,191895000,164400000,182171000,227371000,219000000,205400000,222700000,380800000,800900000,985300000,800200000,658500000,449900000],"netIncome":[34845000,50304000,82394000,100209000,113992000,93004000,93999000,147065000,213400000,157800000,174000000,286500000,552100000,751500000,601600000,498100000,325200000],"dilutedEps":[1.43,2.09,3.47,4.19,4.32,3.6,3.9,6.67,10.08,7.83,9.34,15.51,30.11,47.14,42.73,36.81,25.24],"cash":[13221000,19843000,14895000,4650000,20215000,40975000,13037000,20992000,28787000,15900000,23800000,69000000,14900000,47900000,57200000,34400000,32500000],"currentAssets":[null,1019234000,1175584000,1566181000,1967938000,2035219000,2188370000,2150587000,2329186000,2402400000,2516300000,2004200000,1666200000,1985300000,2791300000,3497300000,3662600000],"totalAssets":[null,2201964000,2476343000,3023015000,3819478000,4141492000,4396716000,4461903000,4871065000,5001100000,5570200000,5089400000,5749400000,6717500000,7774100000,9824200000,10349600000],"currentLiabilities":[null,894934000,1044947000,1395578000,1865176000,1922199000,2039268000,2053117000,2198487000,2386600000,2422300000,1842700000,1543600000,1921400000,2505700000,3396800000,3403100000],"totalLiabilities":[null,null,1669243000,2130226000,2755209000,3163482000,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,466139000,497264000,595074000,700714000,1081467000,1257525000,1301428000,1395793000,1374500000,1491200000,1336600000,2035700000,2082500000,2098800000,2913200000,3699500000],"equity":[720156000,784368000,807100000,860284000,1035175000,978010000,918252000,930200000,1124300000,1095700000,1255700000,1449600000,1825200000,2237500000,2674400000,2974300000,2789100000],"temporaryEquity":[null,null,0,32505000,29094000,0,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[354674000,-68466000,199316000,-75322000,52372000,198288000,141047000,384097000,196500000,270000000,370900000,805400000,1259600000,585900000,190200000,586300000,694500000],"capex":[21560000,69116000,60558000,88491000,102858000,150392000,120252000,156521000,215800000,141000000,191800000,103200000,143600000,155500000,185400000,245100000,270000000],"depreciationAndAmortization":[25828000,26455000,27063000,31534000,35826000,42344000,47239000,51234000,57900000,67100000,71600000,75800000,78900000,null,null,null,null],"dilutedShares":[22906000,22788000,22409000,22688000,25314000,24885000,23152000,21170000,20424899,19461052,17936075,17806578,17722212,15493616,13734799,13249884,12737232],"sharesOutstanding":[null,23793000,22707000,22725697,24314589,24338592,23414793,21405035,20898000,18322667,18628208,18090502,17175826,14292322,13684038,13278785,12043409],"netDebt":[null,446296000,482369000,590424000,680499000,1040492000,1244488000,1280436000,1367006000,1358600000,1467400000,1267600000,2020800000,2034600000,2041600000,2878800000,3667000000],"capexOutflow":[-21560000,-69116000,-60558000,-88491000,-102858000,-150392000,-120252000,-156521000,-215800000,-141000000,-191800000,-103200000,-143600000,-155500000,-185400000,-245100000,-270000000],"freeCashFlow":[333114000,-137582000,138758000,-163813000,-50486000,47896000,20795000,227576000,-19300000,129000000,179100000,702200000,1116000000,430400000,4800000,341200000,424500000],"totalCosts":[4417633000,5363066000,5886262000,7246104000,8645259000,9635779000,10354167000,10547378000,10781800000,11260300000,11239600000,10104500000,12597500000,15130700000,16905100000,19025200000,21837400000],"grossMargin":[17.142890602506967,15.919515266277001,15.799952794228068,14.944315886625379,14.492731523097676,14.569874950303833,14.427192839316794,14.650310830327165,14.792739825777392,14.86975709828124,15.19585442192121,16.35912529952265,18.103531401360343,18.278767853730404,16.898012163122353,16.25840887314829,16.04596967844263],"operatingMargin":[2.388002581696075,2.6519970616258095,3.1827381485962034,3.0764168483567635,3.0646355064779924,3.0399816299014812,2.6178026720890326,3.1249644090917275,3.073617591269092,2.940162394193804,3.089352382758948,4.6763268617573255,6.559906244668778,6.727858908526023,5.419135377677818,4.560481180678528,3.251902850509937],"netMargin":[0.7699349515998274,0.913095967831083,1.3552168545988208,1.3403913805326306,1.2781405472462493,0.9358526745468781,0.8840720037281902,1.3507553355134256,1.9184264228628962,1.3601806678504318,1.500271600893265,2.702779192845418,4.095120124018128,4.632569149493592,3.3658391938994163,2.4987082566230066,1.4407613174193892],"currentRatio":[null,1.1388929239474643,1.1250178238704929,1.1222454065627288,1.0550950687763514,1.0587972421169713,1.0731154512305396,1.0474741575857587,1.0594495214208681,1.0066202966563311,1.0388060933823227,1.0876431323601237,1.0794247214304225,1.0332570001040908,1.1139801253142834,1.029586669806877,1.0762540037025066],"fcfMargin":[7.360485334114649,-2.4973276368904274,2.282292160963458,-2.1911558165353595,-0.5660765989567175,0.4819534611425022,0.1955794989045385,2.0902287847877017,-0.1735034206244325,1.1119347664936992,1.5442450788504816,6.624403313145034,8.277765003449069,2.6531706745735755,0.02685509995132513,1.7116226805054604,1.8806985831627636],"debtToCapital":[null,37.2760008540536,38.12310060688581,40.88849616383048,40.36629070176722,52.511729919780606,57.796594044334505,58.31742566413398,55.38656708304019,55.643267751599055,54.28665040591212,47.97214844591199,52.726048330700095,48.20601851851852,43.97050196932875,49.481104033970276,57.01538082174892],"returnOnAssets":[null,2.2845060137222952,3.5223853415348754,3.6443890359565607,3.3318850307921393,2.3364991954498007,2.201843759252527,3.320269220292689,4.573036144557658,3.19686715122772,3.291931928901838,5.375436226500057,10.187474628187623,12.05592408698233,8.302740898175495,5.660774052039117,3.223983582666627],"revenueGrowth":[null,21.730571599089377,10.357206322768464,22.96692388603836,19.294565348243076,11.429037870486347,6.989572936465671,2.399312297525369,2.168409381230707,4.294434405818204,-0.030168772734329163,-8.602419403512707,27.185336125733485,20.325028371371978,10.181172597875744,11.528670616604275,13.22895712415284],"returnOnEquity":[5.0416958155154585,6.687031911754149,10.354465185602225,12.019906632185508,12.027904586699051,9.239488670936849,9.914136337700171,15.912233587888677,20.7739109272329,14.216216216216216,14.799693799438632,21.18064539977082,33.718089654330036,36.995101779604695,24.495612695698203,17.635916228512755,11.285005378769476]}},"quarterly":{"keys":["2010Q1","2010Q2","2010Q3","2010Q4","2011Q1","2011Q2","2011Q3","2011Q4","2012Q1","2012Q2","2012Q3","2012Q4","2013Q1","2013Q2","2013Q3","2013Q4","2014Q1","2014Q2","2014Q3","2014Q4","2015Q1","2015Q2","2015Q3","2015Q4","2016Q1","2016Q2","2016Q3","2016Q4","2017Q1","2017Q2","2017Q3","2017Q4","2018Q1","2018Q2","2018Q3","2018Q4","2019Q1","2019Q2","2019Q3","2019Q4","2020Q1","2020Q2","2020Q3","2020Q4","2021Q1","2021Q2","2021Q3","2021Q4","2022Q1","2022Q2","2022Q3","2022Q4","2023Q1","2023Q2","2023Q3","2023Q4","2024Q1","2024Q2","2024Q3","2024Q4","2025Q1","2025Q2","2025Q3","2025Q4","2026Q1","2026Q2"],"labels":["Q1 '10","Q2 '10","Q3 '10","Q4 '10","Q1 '11","Q2 '11","Q3 '11","Q4 '11","Q1 '12","Q2 '12","Q3 '12","Q4 '12","Q1 '13","Q2 '13","Q3 '13","Q4 '13","Q1 '14","Q2 '14","Q3 '14","Q4 '14","Q1 '15","Q2 '15","Q3 '15","Q4 '15","Q1 '16","Q2 '16","Q3 '16","Q4 '16","Q1 '17","Q2 '17","Q3 '17","Q4 '17","Q1 '18","Q2 '18","Q3 '18","Q4 '18","Q1 '19","Q2 '19","Q3 '19","Q4 '19","Q1 '20","Q2 '20","Q3 '20","Q4 '20","Q1 '21","Q2 '21","Q3 '21","Q4 '21","Q1 '22","Q2 '22","Q3 '22","Q4 '22","Q1 '23","Q2 '23","Q3 '23","Q4 '23","Q1 '24","Q2 '24","Q3 '24","Q4 '24","Q1 '25","Q2 '25","Q3 '25","Q4 '25","Q1 '26","Q2 '26"],"series":{"revenue":[1191153000,1418509000,1461755000,1437752000,1409302000,1474145000,1570389000,1625929000,1664745000,1895826000,1976572000,1938957000,1963832000,2335110000,2340147000,2279492000,2260863000,2511638000,2626448000,2538940000,2432854000,2726480000,2800569000,2672602000,2608355000,2782449000,2823176000,2673632000,2518829000,2672195000,3012292000,2920405000,2860000000,2943500000,2889100000,2908800000,2808400000,3005700000,3118300000,3111400000,2598200000,2094600000,2985400000,2922000000,2953900000,3625600000,3412800000,3489600000,3844400000,4145400000,4163400000,4069000000,4130000000,4558500000,4705100000,4480000000,4470500000,4696400000,5221400000,5546000000,5505300000,5703500000,5782700000,5579900000,5407100000,5385100000],"costOfRevenue":[986632000,1191857000,1232916000,1220731000,1187527000,1229934000,1321636000,1380068000,1404321000,1610482000,1685341000,1658704000,1663343000,1993836000,2010685000,1958171000,1922741000,2142490000,2251739000,2172981000,2068970000,2334907000,2402187000,2292469000,2219254000,2372330000,2416508000,2284451000,2135307000,2267303000,2580872000,2494718000,2440263000,2505299000,2454000000,2476800000,2376900000,2551400000,2652700000,2254500000,2274300000,1772400000,2527700000,2291700000,2472700000,2976100000,2774100000,2818300000,3119700000,3377000000,3410800000,3349500000,3402100000,3783000000,3918900000,3749400000,3727900000,3929800000,4368700000,4666800000,4613300000,4767800000,4863000000,4705400000,4529200000,4524500000],"grossProfit":[204521000,226652000,228839000,217021000,221775000,244211000,248753000,245861000,260424000,285344000,291231000,280253000,300489000,341274000,329462000,321321000,338122000,369148000,374709000,365959000,363884000,391573000,398382000,380133000,389101000,410119000,406668000,389181000,383522000,404892000,431420000,425675000,419800000,438200000,435100000,432100000,431500000,454300000,465600000,464600000,405800000,353900000,503300000,471100000,481300000,649500000,638700000,671200000,724700000,768400000,752600000,719400000,727900000,775500000,786200000,730600000,742600000,766500000,852700000,879200000,891900000,935800000,919700000,874400000,877900000,860600000],"operatingExpenses":[null,182465000,173925000,170839000,175884000,183051000,188185000,188109000,199112000,214327000,216082000,218925000,233433000,251159000,246863000,245401000,257558000,271970000,264233000,268203000,271469000,280568000,289012000,279783000,293664000,299022000,299006000,279071000,289779000,298568000,328327000,309526000,324347000,308092000,316800000,323900000,327700000,338700000,353900000,292100000,328000000,237200000,305800000,267300000,311400000,368600000,376300000,421000000,418500000,460200000,450900000,453700000,462800000,479900000,496700000,487400000,476100000,497200000,591600000,631000000,628400000,653700000,656500000,635400000,601600000,625600000],"operatingIncome":[null,36026000,46503000,31944000,39214000,54437000,50079000,49773000,53975000,63088000,67053000,45880000,58643000,80622000,72941000,61116000,70639000,84704000,90357000,56410000,80731000,98020000,96643000,2945000,82041000,97360000,83916000,76917000,80137000,92231000,78508000,91024000,79100000,109200000,78200000,74700000,86800000,97100000,83300000,96500000,69900000,79000000,187100000,159700000,150700000,262500000,241500000,229700000,285000000,284500000,279900000,242000000,241500000,270800000,261600000,194700000,242600000,241100000,231600000,193700000,233900000,253000000,107800000,139300000,242600000,203100000],"pretaxIncome":[null,21126000,30588000,16102000,24512000,39691000,34471000,33420000,37316000,46035000,49492000,27892000,39248000,60179000,52280000,40188000,49213000,38194000,43869000,33124000,57472000,73777000,73036000,-22115000,54102000,69062000,55687000,48520000,51196000,61690000,47143000,58971000,46167000,75188000,44400000,39700000,52200000,63200000,49000000,62900000,38900000,42300000,161000000,138600000,130000000,240300000,224100000,206500000,262300000,260100000,257200000,205700000,206400000,227900000,220500000,145400000,193300000,183000000,159600000,122700000,167500000,183900000,36200000,62400000,170500000,134400000],"netIncome":[null,12769000,18985000,10569000,15362000,24683000,21494000,20855000,23117000,28625000,31335000,17132000,22118000,37388000,32765000,21721000,31303000,16862000,26162000,18677000,35815000,46310000,45261000,-33386000,34291000,46580000,35366000,30828000,33939000,39133000,29881000,110489000,35800000,56500000,34800000,30700000,38600000,49200000,38000000,48100000,29800000,30200000,126400000,100100000,101900000,191000000,172100000,87100000,202900000,195900000,195700000,156900000,158400000,170500000,163900000,108700000,147900000,138200000,117300000,94800000,128100000,140500000,13000000,43600000,130200000,103300000],"dilutedEps":[0.32,0.52,0.79,0.45,0.64,1.03,0.91,0.9,0.97,1.2,1.32,0.7,0.88,1.43,1.19,0.81,1.19,0.62,1.03,0.77,1.47,1.91,1.88,-1.41,1.47,2.12,1.65,1.44,1.58,1.84,1.43,5.27,1.7,2.72,1.74,1.62,2.08,2.64,2.04,2.57,1.61,1.63,6.83,5.43,5.52,10.35,9.33,4.84,11.88,11.9,12.48,10.77602298340182,11.1,12.04,11.65,7.873813008807456,10.8,10.17,8.69,7.098661861649519,9.67,10.82,1,3.524631670802516,10.85,8.64],"cash":[null,32186000,96162000,19843000,44804000,12285000,11300000,14895000,21316000,9544000,38822000,4650000,17729000,10852000,26278000,20215000,17687000,21295000,50652000,40975000,26279000,24225000,22381000,13037000,22381000,24965000,22918000,20992000,33770000,26573000,66883000,28787000,33090000,41575000,32027000,15900000,33623000,37740000,41000000,23800000,19200000,72700000,66200000,69000000,82900000,198700000,296900000,14900000,16600000,26300000,20500000,47900000,21300000,22800000,52900000,57200000,41900000,64400000,58700000,34400000,70500000,52700000,30800000,32500000,41700000,164500000],"currentAssets":[null,null,null,1019234000,null,995608000,937433000,1175584000,1251242000,1385111000,1446731000,1566181000,1739055000,1730800000,1707975000,1967938000,1936273000,2024203000,1929255000,2035219000,1982489000,2099365000,2044790000,2188370000,2254079000,2201957000,2098438000,2150587000,2153077000,2293872000,2232655000,2329186000,2413198000,2271826000,2248706000,2402400000,2433071000,2362134000,2386500000,2516300000,2399300000,1834600000,1916600000,2004200000,1911200000,1689800000,1570800000,1666200000,1647500000,1676300000,1695100000,1985300000,2097700000,2348900000,2375100000,2791300000,2834800000,3170700000,3625700000,3497300000,3508800000,3433700000,3550100000,3662600000,3507300000,3672900000],"totalAssets":[null,null,null,2201964000,null,2247877000,2195302000,2476343000,2599824000,2795257000,2866785000,3023015000,3425960000,3409318000,3409908000,3819478000,3825937000,3976890000,3962509000,4141492000,4098467000,4302974000,4292050000,4396716000,4533846000,4500800000,4421064000,4461903000,4489363000,4644585000,4730994000,4871065000,5058478000,4886742000,4880866000,5001100000,5263491000,5225761000,5329000000,5570200000,5441100000,4859600000,4983400000,5089400000,5065100000,4855900000,4757600000,5749400000,6039600000,6102800000,6251500000,6717500000,6923200000,7424600000,7439600000,7774100000,8509900000,8850300000,9976500000,9824200000,9887000000,10229900000,10390600000,10349600000,10062400000,10286500000],"currentLiabilities":[null,null,null,894934000,null,857221000,801919000,1044947000,1122081000,1270315000,1268791000,1395578000,1663187000,1642842000,1584517000,1865176000,1850919000,1813047000,1802639000,1922199000,1817106000,2010599000,1981847000,2039268000,2103353000,2111874000,2026549000,2053117000,2021275000,2126854000,2136283000,2198487000,2267158000,2116761000,2190666000,2386600000,2436742000,2335340000,2397300000,2422300000,2640400000,1775100000,1812100000,1842700000,1712500000,1272000000,1046100000,1543600000,1618900000,1682400000,1647100000,1921400000,2054400000,2122300000,2174600000,2505700000,2722000000,3097700000,3623900000,3396800000,3503900000,3279300000,3335200000,3403100000,3701100000,3601500000],"totalLiabilities":[null,null,null,null,null,null,null,1669243000,null,null,1991188000,2130226000,2433124000,2387994000,2356992000,2755209000,2740683000,2986960000,2977184000,3163482000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"totalDebt":[null,null,null,466139000,null,466591000,487196000,497264000,510361000,516970000,576387000,595074000,601148000,566747000,588237000,700714000,695809000,969091000,986020000,1081467000,1147239000,1118294000,1140120000,1257525000,1304485000,1303533000,1312066000,1301428000,1278458000,1329929000,1411985000,1395793000,1434965000,1434410000,1380207000,1374500000,1358941000,1367268000,1374000000,1491200000,1492400000,1415300000,1373600000,1336600000,1346900000,1381400000,1333900000,2035700000,1988800000,1970300000,1942400000,2082500000,1988500000,2249600000,2118200000,2098800000,2573000000,2449900000,2891100000,2913200000,2803400000,3215800000,3465100000,3699500000,3141000000,3363000000],"equity":[null,null,null,784368000,null,813906000,788764000,807100000,798965000,845774000,842284000,860284000,961157000,990489000,1022942000,1035175000,1057060000,967070000,985325000,978010000,959827000,1004151000,969328000,918252000,912793000,867552000,886972000,930200000,968960000,971648000,1011147000,1124300000,1178079000,1172700000,1148400000,1095700000,1127700000,1164100000,1186300000,1255700000,1174600000,1215900000,1356900000,1449600000,1576600000,1754000000,1918600000,1825200000,1949200000,2004500000,2214100000,2237500000,2352500000,2518900000,2611400000,2674400000,2772400000,2866300000,2976200000,2974300000,2992500000,3136000000,3053100000,2789100000,2839600000,2952200000],"temporaryEquity":[null,null,null,null,null,null,null,0,null,null,33313000,32505000,31679000,30835000,29974000,29094000,28194000,22860000,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null],"operatingCashFlow":[null,null,3866000,-16281000,54455000,145919000,100744000,-101802000,-9450000,-36271000,38430000,-68031000,61926000,25382000,41658000,-76594000,133192000,-2259000,140903000,-73548000,58167000,22408000,150293000,-89821000,116075000,56792000,213745000,-2515000,69217000,-17055000,255072000,-110734000,148782000,114324000,94294000,-87400000,127939000,124961000,57900000,60100000,44100000,644100000,24500000,92700000,239300000,512800000,365400000,142100000,226800000,133400000,173200000,52500000,143400000,95600000,153500000,-202300000,253900000,-124100000,243900000,212600000,158700000,251600000,155000000,129200000,92400000,62600000],"capex":[null,null,9023000,46417000,15306000,8166000,21580000,15506000,17617000,20817000,29443000,20614000,19971000,27329000,16590000,38968000,27095000,41631000,22619000,59047000,23157000,25329000,29853000,41913000,33702000,36570000,55420000,30829000,46451000,20815000,77044000,71490000,47948000,40282000,30070000,22700000,41711000,67489000,30400000,52200000,31600000,28900000,18300000,24400000,37300000,26500000,24600000,55200000,33900000,29100000,30300000,62200000,35800000,50900000,50700000,48000000,63200000,39700000,49700000,92500000,52200000,71700000,68300000,77800000,84000000,42800000],"depreciationAndAmortization":[null,null,null,null,6455000,6581000,6845000,7182000,7236000,7742000,8096000,8460000,8413000,8884000,9093000,9436000,9925000,10753000,10746000,10920000,11684000,11946000,11811000,11798000,12464000,12713000,12891000,13167000,13606000,14093000,15059000,15142000,16342000,16638000,16900000,17100000,17000000,17900000,18200000,18600000,18600000,18800000,19100000,19300000,19500000,18400000,19200000,22100000,21700000,23000000,21800000,null,null,null,null,null,null,28200000,29500000,null,29300000,28700000,31600000,null,31100000,30900000],"dilutedShares":[null,23638000,22432000,22464000,22736000,22651000,22219000,22037000,22532000,22513000,22458000,23249000,24113000,24980000,26342000,25797000,25428000,26242000,24432000,23451000,23446000,23315000,23137000,22714000,22453000,21070000,20578000,20588000,20698000,20522000,20225000,20259596,20307000,20046000,19261070,18241651,17849334,17930280,17978700,18044300,17808261,17811613,17835549,17770698,17824088,17829470,17836255,17398902,16585614,16012282,15248448,14142815,13914727,13817283,13718728,13490614,13388769,13294056,13216317,13101306,13083383,12842691,12793961,12232074,11879506,11840951],"sharesOutstanding":[null,null,null,23793000,null,23631000,22724000,22707000,22926000,22744000,null,22725697,null,24410959,24374198,24314589,24213417,24264484,24334373,24338592,24276556,24121031,23702941,23414793,23008338,21607455,21372972,21405035,21472471,20862831,20861519,20898000,15700765,20361000,19581000,18322667,18521000,null,18619112,18628208,18175673,18260224,18317380,18090502,18163930,18074850,18100651,17175826,16600837,15842024,15218820,14292322,14143005,14050875,13823202,13684038,13534157,13405347,13338787,13278785,13031697,12939665,12771159,12043409,11900611,11925913],"netDebt":[null,null,null,446296000,null,454306000,475896000,482369000,489045000,507426000,537565000,590424000,583419000,555895000,561959000,680499000,678122000,947796000,935368000,1040492000,1120960000,1094069000,1117739000,1244488000,1282104000,1278568000,1289148000,1280436000,1244688000,1303356000,1345102000,1367006000,1401875000,1392835000,1348180000,1358600000,1325318000,1329528000,1333000000,1467400000,1473200000,1342600000,1307400000,1267600000,1264000000,1182700000,1037000000,2020800000,1972200000,1944000000,1921900000,2034600000,1967200000,2226800000,2065300000,2041600000,2531100000,2385500000,2832400000,2878800000,2732900000,3163100000,3434300000,3667000000,3099300000,3198500000],"capexOutflow":[null,null,-9023000,-46417000,-15306000,-8166000,-21580000,-15506000,-17617000,-20817000,-29443000,-20614000,-19971000,-27329000,-16590000,-38968000,-27095000,-41631000,-22619000,-59047000,-23157000,-25329000,-29853000,-41913000,-33702000,-36570000,-55420000,-30829000,-46451000,-20815000,-77044000,-71490000,-47948000,-40282000,-30070000,-22700000,-41711000,-67489000,-30400000,-52200000,-31600000,-28900000,-18300000,-24400000,-37300000,-26500000,-24600000,-55200000,-33900000,-29100000,-30300000,-62200000,-35800000,-50900000,-50700000,-48000000,-63200000,-39700000,-49700000,-92500000,-52200000,-71700000,-68300000,-77800000,-84000000,-42800000],"freeCashFlow":[null,null,-5157000,-62698000,39149000,137753000,79164000,-117308000,-27067000,-57088000,8987000,-88645000,41955000,-1947000,25068000,-115562000,106097000,-43890000,118284000,-132595000,35010000,-2921000,120440000,-131734000,82373000,20222000,158325000,-33344000,22766000,-37870000,178028000,-182224000,100834000,74042000,64224000,-110100000,86228000,57472000,27500000,7900000,12500000,615200000,6200000,68300000,202000000,486300000,340800000,86900000,192900000,104300000,142900000,-9700000,107600000,44700000,102800000,-250300000,190700000,-163800000,194200000,120100000,106500000,179900000,86700000,51400000,8400000,19800000],"totalCosts":[null,1382483000,1415252000,1405808000,1370088000,1419708000,1520310000,1576156000,1610770000,1832738000,1909519000,1893077000,1905189000,2254488000,2267206000,2218376000,2190224000,2426934000,2536091000,2482530000,2352123000,2628460000,2703926000,2669657000,2526314000,2685089000,2739260000,2596715000,2438692000,2579964000,2933784000,2829381000,2780900000,2834300000,2810900000,2834100000,2721600000,2908600000,3035000000,3014900000,2528300000,2015600000,2798300000,2762300000,2803200000,3363100000,3171300000,3259900000,3559400000,3860900000,3883500000,3827000000,3888500000,4287700000,4443500000,4285300000,4227900000,4455300000,4989800000,5352300000,5271400000,5450500000,5674900000,5440600000,5164500000,5182000000],"grossMargin":[17.170002510172917,15.97818554552703,15.655085838598124,15.094466917799455,15.736513536488275,16.56628079327339,15.840215386124076,15.12126298257796,15.64347692889902,15.051170307823607,14.734145783710384,14.453801708856876,15.301156107039708,14.614900368719248,14.078688219158883,14.096167040726618,14.955439582141864,14.697500197082542,14.266758755551223,14.413849874357016,14.957083326825202,14.36185117807576,14.225037840524552,14.223329923422941,14.917486308420441,14.739497471472074,14.404627979268739,14.55626653181889,15.226202334497499,15.152037931363541,14.321984721268722,14.575889303024752,14.678321678321678,14.88703923900119,15.06005330379703,14.85492299229923,15.364620424440965,15.114615563762184,14.931212519642113,14.932184868547921,15.61850511892849,16.8958273656068,16.85871240034836,16.12251882272416,16.293713395849554,17.91427625772286,18.714838255977497,19.234296194406237,18.85079596295911,18.53620880976504,18.076572032473457,17.680019660850334,17.62469733656174,17.012175057584734,16.709527959023188,16.308035714285715,16.61111732468404,16.32101183885529,16.330869115562876,15.852866931121529,16.200752002615662,16.407469097922327,15.904335345081016,15.67053172995932,16.236059995191507,15.981133126590036],"operatingMargin":[null,2.539708947916439,3.1813128739084187,2.2218018128300288,2.7825121939797146,3.692784631091243,3.1889550932921713,3.061203779500827,3.2422383007607776,3.3277315534231513,3.392388438164661,2.3662206021072154,2.9861515648996453,3.4525996633991545,3.1169409443081992,2.681123688962278,3.124426380545836,3.3724605217790145,3.440273708065037,2.2217933468297795,3.318366001412333,3.5951116457850416,3.4508344554267363,0.11019223962265987,3.1453157258118627,3.4990758141478966,2.972397045030136,2.876873107443358,3.181518078440418,3.451507094355015,2.6062546393244745,3.1168279742022085,2.765734265734266,3.7098692033293696,2.706725277768163,2.568069306930693,3.090727816550349,3.230528662208471,2.671327325786486,3.1014977180690364,2.6903240705103535,3.7716031700563355,6.26716687881021,5.465434633812457,5.101729916381732,7.240180935569285,7.0763009845288325,6.582416322787712,7.413380501508687,6.863028899503064,6.722870730652832,5.947407225362497,5.8474576271186445,5.9405506197213995,5.559924337421096,4.345982142857143,5.426686053014204,5.133719444681032,4.435591986823457,3.4926072845293907,4.248633135342306,4.435872709739633,1.8641810918774968,2.496460510044983,4.486693421612324,3.771517706263579],"netMargin":[null,0.900170531170405,1.2987812595133932,0.7351059153456229,1.0900431561155806,1.6743943099220227,1.3687054608762543,1.2826513334838112,1.3886210801053616,1.509895950366753,1.585320443677235,0.8835678150675853,1.1262674200237088,1.6011237157992557,1.4001257185980196,0.9528877486738273,1.3845597897793895,0.6713547095560746,0.9960981523334936,0.7356219524683529,1.4721393063455515,1.6985270385258648,1.6161358638191026,-1.2491946051076814,1.3146600060191194,1.674064825626633,1.2527026299458481,1.1530382640542902,1.3474118330382887,1.464451508965476,0.9919689060688672,3.783345118228465,1.2517482517482517,1.9194836079497197,1.2045273614620469,1.0554180418041803,1.3744480843184732,1.636889909172572,1.2186127056408942,1.5459278781256027,1.1469478869986913,1.4418027308316623,4.233938500703424,3.425735797399042,3.4496766986018486,5.268093556928508,5.042780121894046,2.495988078862907,5.27780667984601,4.725720075264149,4.700485180381419,3.8559842713197345,3.835351089588378,3.740265438192388,3.483454124248156,2.426339285714286,3.308354770159937,2.9426794991908696,2.2465239207875283,1.7093400649116481,2.326848673096834,2.4633996668712195,0.22480848046760163,0.7813760103227657,2.407945109208263,1.918255928395016],"currentRatio":[null,null,null,1.1388929239474643,null,1.161436782346676,1.1689871420929046,1.1250178238704929,1.1151084458252123,1.0903681370368767,1.1402437438474895,1.1222454065627288,1.0456160371623877,1.0535401456743863,1.077915225901647,1.0550950687763514,1.0461143896626486,1.1164647138215391,1.0702392436866173,1.0587972421169713,1.0910145032815917,1.0441490322038358,1.0317597675299859,1.0731154512305396,1.0716598687904504,1.042655480393243,1.0354736056221685,1.0474741575857587,1.06520735674265,1.0785281923441854,1.045112000610406,1.0594495214208681,1.0644154487688993,1.0732557903324937,1.026494225956855,1.0066202966563311,0.9984934802289286,1.0114732758399205,0.9954949317982731,1.0388060933823227,0.9086880775640055,1.033519238352769,1.057667899122565,1.0876431323601237,1.116029197080292,1.3284591194968554,1.501577287066246,1.0794247214304225,1.017666316634752,0.9963742272943414,1.0291421285896425,1.0332570001040908,1.0210767133956387,1.1067709560382604,1.0922008645268095,1.1139801253142834,1.0414401175606172,1.0235658714530136,1.0004967024476392,1.029586669806877,1.0013984417363508,1.0470832189796604,1.0644339170064763,1.0762540037025066,0.9476371889438275,1.0198250728862974],"fcfMargin":[null,null,-0.35279509904190515,-4.360835526572037,2.777899981693065,9.34460314283873,5.0410439706340275,-7.21482918380815,-1.6258946565389893,-3.0112468127349237,0.45467607554898076,-4.571787822009462,2.136384375038191,-0.0833793697084934,1.0712147570216743,-5.069638322924582,4.692765550146117,-1.7474652000009554,4.503572886270735,-5.222455040292406,1.439050596542168,-0.10713447375370441,4.300554637289779,-4.929054157708481,3.158044054586128,0.7267698347750489,5.6080456903855795,-1.247142463884334,0.9038326936842478,-1.417186994212623,5.910051216814306,-6.2396825097888815,3.525664335664336,2.5154408017666046,2.2229760132913365,-3.7850660066006596,3.070360347528842,1.912100342682237,0.8818907738190681,0.2539049945362216,0.48110230159341083,29.37076291416022,0.20767736316741475,2.3374401095140316,6.838417008023291,13.412952338923212,9.985935302390999,2.490256762952774,5.017688065757985,2.5160418777440055,3.4322909160782054,-0.23838781027279426,2.6053268765133173,0.9805857189865087,2.1848632335125715,-5.587053571428571,4.265742087014876,-3.4877778724129125,3.7193089975868543,2.16552470248828,1.93449948231704,3.1542035592180238,1.4992996351185433,0.9211634617107833,0.15535129736827505,0.3676811944067891],"debtToCapital":[null,null,null,37.2760008540536,null,36.43827357658785,38.182701652089406,38.12310060688581,38.97890975967788,37.9359586246573,40.62865879404034,40.88849616383048,38.478274088606256,36.39441934298976,36.50972362474933,40.36629070176722,39.69543645303785,50.05219090767762,50.01762755884942,52.511729919780606,54.44722661748611,52.688950714859516,54.048262863080765,57.796594044334505,58.832721923006496,60.04062484886589,59.66545371203226,58.31742566413398,56.88563498201047,57.7833806994074,58.27107231467373,55.38656708304019,54.91545492536674,55.01915914556731,54.58368975487294,55.643267751599055,54.64966595499712,54.0130079861956,53.66558606413311,54.28665040591212,55.958005249343834,53.789145636971725,50.30580479765611,47.97214844591199,46.071489652813405,44.0581743956114,41.01152959262106,52.726048330700095,50.502793296089386,49.5697896749522,46.731625165403585,48.20601851851852,45.80741764570376,47.176260878683024,44.78602841677943,43.97050196932875,48.13484491338347,46.08366878597494,49.27479419835359,49.481104033970276,48.36867440777101,50.62816839321137,53.16038170046945,57.01538082174892,52.51981406547838,53.25247023055485],"returnOnAssets":[null,null,null,null,null,3.0962103353519788,3.2846505856597408,3.5223853415348754,3.4675039541138166,3.7314495311843783,4.10629054775234,3.6443890359565607,3.2928495279618386,3.4804317781636938,3.4860076795216846,3.3318850307921393,3.39709733880666,2.7795317976423086,2.605604105139468,2.3364991954498007,2.4611567002389076,3.066813657808872,3.5389655583054167,2.201867183371499,2.1425543767933344,2.106960037820144,1.9017540686372287,3.320269220292689,3.251902953816098,3.045601688720595,2.923517311625429,4.5739361797876095,4.5099829375038825,4.882216295800155,4.943663349237296,3.19686715122772,3.1118093844304315,3.0318903242846997,3.0656621742146273,3.29004001400017,3.0846577884199404,2.8972686252876816,4.547922888949226,5.375436226500057,6.826445337039082,10.69219288765375,11.602504876296068,10.187474628187623,11.762587012706332,12.008723662478214,12.382483581764177,12.054319838933496,10.906594254327768,10.07584606058814,9.490837113161104,8.30136078831875,7.6588630929625285,6.865787193776921,5.880765498590384,5.661910525448481,5.200876234583,5.038731250196539,3.6961570375753054,3.223983582666627,3.2813016932840084,2.8279815172252443],"revenueGrowth":[null,null,null,null,18.31410406555665,3.9221464227579883,7.4317515589137795,13.088279480744935,18.12549758674862,28.605123647945074,25.86512004350514,19.252255172273824,17.965934722735312,23.1711138047479,18.39421989181269,17.56279277982957,15.1250717984023,7.559729520236735,12.234316904023546,11.381834198145913,7.607316321245472,8.55386007059935,6.629523980676555,5.264480452472298,7.213790880998205,2.052793345265691,0.8072288167154662,0.038539221328126594,-3.432278198328065,-3.962480534234414,6.698696786881153,9.229879055905975,13.544825790079429,10.152889291387801,-4.089643367907225,-0.3973763912881956,-1.8041958041958073,2.1131306268048267,7.933266415146578,6.965071507150711,-7.484688790770544,-30.31240642778721,-4.26193759420197,-6.087291894324098,13.690247094142105,73.0927145994462,14.316339518992427,19.425051334702246,30.14658586952843,14.336937334510157,21.993670886075954,16.60362219165521,7.428987618353977,9.965262700825006,13.011000624489611,10.100761857950346,8.244552058111388,3.025117911593722,10.973199294382695,23.794642857142854,23.147298959847884,21.44408483093434,10.749990424024203,0.6112513523260032,-1.7837356728970244,-5.582537038660473],"returnOnEquity":[null,null,null,null,null,8.551233189090631,9.141897956803302,10.354465185602225,11.283222669328444,11.338450785693627,12.74419882186177,12.019906632185508,11.273082206801574,11.760080119242177,11.73080366668704,12.027904586699051,12.20651694044793,10.487653245700384,9.565261989566128,9.239488670936849,9.669951762295062,12.881762115967717,14.945159064038476,9.914241808357707,9.876643419380333,9.910332996207197,8.926466627161558,15.912233587888677,15.593226103532185,15.144193127446718,14.096165730388874,20.777999513263566,20.055807090602453,21.70076871851024,22.003596124557603,14.216216216216216,13.930216208925486,13.120506675795959,13.406433374737652,14.791188228289528,14.342179559570864,12.277310924369749,18.44133375275244,21.18064539977082,26.068624600174466,34.977608673692714,34.50465577774386,33.718089654330036,37.04691133927052,35.01396833843289,32.98569942168558,36.99017894503655,32.8660762024316,30.13220144139364,26.92777950471454,24.491540951566606,23.06386466077387,20.749461487038552,18.329873290858327,17.6394568661816,16.59699214210134,16.01719340919314,12.485694856782711,11.285005378769476,11.224087378474305,9.529910318320686]}},"filings":[{"accn":"0001031203-19-000007","filed":"2019-02-19","form":"10-K"},{"accn":"0001031203-20-000006","filed":"2020-02-13","form":"10-K"},{"accn":"0001031203-21-000007","filed":"2021-02-24","form":"10-K"},{"accn":"0001031203-20-000012","filed":"2020-05-08","form":"10-Q"},{"accn":"0001031203-20-000017","filed":"2020-08-03","form":"10-Q"},{"accn":"0001031203-20-000022","filed":"2020-11-04","form":"10-Q"},{"accn":"0001031203-22-000007","filed":"2022-02-23","form":"10-K"},{"accn":"0001031203-23-000007","filed":"2023-02-16","form":"10-K"},{"accn":"0001031203-22-000013","filed":"2022-05-05","form":"10-Q"},{"accn":"0001031203-22-000018","filed":"2022-07-29","form":"10-Q"},{"accn":"0001031203-22-000025","filed":"2022-10-28","form":"10-Q"},{"accn":"0001031203-24-000013","filed":"2024-02-14","form":"10-K"},{"accn":"0001031203-23-000014","filed":"2023-04-28","form":"10-Q"},{"accn":"0001031203-23-000032","filed":"2023-07-28","form":"10-Q"},{"accn":"0001031203-23-000040","filed":"2023-10-27","form":"10-Q"},{"accn":"0001031203-25-000013","filed":"2025-02-14","form":"10-K"},{"accn":"0001031203-24-000033","filed":"2024-04-26","form":"10-Q"},{"accn":"0001031203-24-000058","filed":"2024-07-24","form":"10-Q"},{"accn":"0001031203-24-000073","filed":"2024-11-01","form":"10-Q"},{"accn":"0001031203-26-000064","filed":"2026-02-13","form":"10-K"},{"accn":"0001031203-25-000029","filed":"2025-04-25","form":"10-Q"},{"accn":"0001031203-25-000049","filed":"2025-07-24","form":"10-Q"},{"accn":"0001031203-25-000061","filed":"2025-10-28","form":"10-Q"},{"accn":"0001031203-26-000107","filed":"2026-04-30","form":"10-Q"},{"accn":"0001031203-26-000123","filed":"2026-07-30","form":"10-Q"},{"accn":"0001193125-12-052522","filed":"2012-02-10","form":"10-K"},{"accn":"0001031203-13-000004","filed":"2013-02-20","form":"10-K"},{"accn":"0001031203-14-000010","filed":"2014-03-03","form":"10-K"},{"accn":"0001031203-15-000017","filed":"2015-05-11","form":"8-K"},{"accn":"0001031203-16-000045","filed":"2016-02-17","form":"10-K"},{"accn":"0001031203-17-000007","filed":"2017-02-17","form":"10-K"},{"accn":"0001031203-18-000013","filed":"2018-02-20","form":"10-K"},{"accn":"0000950123-11-068993","filed":"2011-07-27","form":"10-Q"},{"accn":"0001193125-11-328916","filed":"2011-12-02","form":"10-Q/A"},{"accn":"0001193125-12-191048","filed":"2012-04-27","form":"10-Q"},{"accn":"0001193125-12-318530","filed":"2012-07-27","form":"10-Q"},{"accn":"0001193125-12-437615","filed":"2012-10-26","form":"10-Q"},{"accn":"0001031203-13-000015","filed":"2013-05-10","form":"10-Q"},{"accn":"0001031203-13-000021","filed":"2013-08-01","form":"10-Q"},{"accn":"0001031203-13-000028","filed":"2013-10-31","form":"10-Q"},{"accn":"0001031203-14-000020","filed":"2014-04-29","form":"10-Q"},{"accn":"0001031203-14-000029","filed":"2014-08-04","form":"10-Q"},{"accn":"0001031203-14-000039","filed":"2014-11-07","form":"10-Q"},{"accn":"0001031203-15-000016","filed":"2015-05-11","form":"10-Q"},{"accn":"0001031203-15-000025","filed":"2015-07-30","form":"10-Q"},{"accn":"0001031203-15-000035","filed":"2015-10-30","form":"10-Q"},{"accn":"0001031203-16-000050","filed":"2016-05-03","form":"10-Q"},{"accn":"0001031203-16-000062","filed":"2016-08-03","form":"10-Q"},{"accn":"0001031203-16-000070","filed":"2016-11-03","form":"10-Q"},{"accn":"0001031203-17-000012","filed":"2017-05-04","form":"10-Q"},{"accn":"0001031203-17-000018","filed":"2017-08-02","form":"10-Q"},{"accn":"0001031203-17-000026","filed":"2017-11-02","form":"10-Q"},{"accn":"0001031203-18-000020","filed":"2018-05-04","form":"10-Q"},{"accn":"0001031203-18-000027","filed":"2018-08-03","form":"10-Q"},{"accn":"0001031203-18-000036","filed":"2018-11-01","form":"10-Q"},{"accn":"0001031203-19-000014","filed":"2019-05-08","form":"10-Q"},{"accn":"0001031203-19-000021","filed":"2019-08-02","form":"10-Q"},{"accn":"0001031203-19-000029","filed":"2019-10-30","form":"10-Q"},{"accn":"0001031203-21-000012","filed":"2021-05-06","form":"10-Q"},{"accn":"0001031203-21-000023","filed":"2021-08-05","form":"10-Q"},{"accn":"0001031203-21-000027","filed":"2021-11-04","form":"10-Q"}],"provenance":{"revenue@FY2016":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":10887612000},"revenue@2017Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2518829000},"revenue@2017Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2672195000},"revenue@2017Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":3012292000},"revenue@2017Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":2920405000},"revenue@FY2017":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":11123700000},"revenue@2018Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2860000000},"revenue@2018Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2943500000},"revenue@2018Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2889100000},"revenue@2018Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":2908800000},"revenue@FY2018":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":11601400000},"revenue@2019Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2808400000},"revenue@2019Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":3005700000},"revenue@2019Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":3118300000},"revenue@2019Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":3111400000},"revenue@FY2019":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":11597900000},"revenue@2020Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2598200000},"revenue@2020Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":2094600000},"revenue@2020Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2985400000},"revenue@2020Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":2922000000},"revenue@FY2020":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":10600200000},"revenue@2021Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2953900000},"revenue@2021Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":3625600000},"revenue@2021Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":3412800000},"revenue@2021Q4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":3489600000},"revenue@FY2021":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":13481900000},"revenue@2022Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3844400000},"revenue@2022Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":4145400000},"revenue@2022Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":4163400000},"#0":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16222100000},"#1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":12153100000},"revenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#0"},{"ref":"#1","weight":-1}],"rule":"quarter-from-ytd","value":4069000000},"revenue@FY2022":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":16222100000},"revenue@2023Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":4130000000},"revenue@2023Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":4558500000},"revenue@2023Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":4705100000},"#2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17873700000},"#3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":13393700000},"revenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#2"},{"ref":"#3","weight":-1}],"rule":"quarter-from-ytd","value":4480000000},"revenue@FY2023":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":17873700000},"revenue@2024Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":4470500000},"revenue@2024Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":4696400000},"revenue@2024Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":5221400000},"#4":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19934300000},"#5":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":14388300000},"revenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#4"},{"ref":"#5","weight":-1}],"rule":"quarter-from-ytd","value":5546000000},"revenue@FY2024":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":19934300000},"revenue@2025Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":5505300000},"revenue@2025Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":5703500000},"revenue@2025Q3":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":5782700000},"#6":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22571400000},"#7":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":16991500000},"revenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#6"},{"ref":"#7","weight":-1}],"rule":"quarter-from-ytd","value":5579900000},"revenue@FY2025":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":22571400000},"revenue@2026Q1":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":5407100000},"revenue@2026Q2":{"kind":"filed","concept":"RevenueFromContractWithCustomerExcludingAssessedTax","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":5385100000},"revenue@FY2009":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":4525707000},"revenue@2010Q1":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":1191153000},"revenue@2010Q2":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1418509000},"revenue@2010Q3":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1461755000},"revenue@2010Q4":{"kind":"filed","concept":"Revenues","filing":25,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":1437752000},"revenue@FY2010":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":5509169000},"revenue@2011Q1":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1409302000},"revenue@2011Q2":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1474145000},"revenue@2011Q3":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1570389000},"revenue@2011Q4":{"kind":"filed","concept":"Revenues","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":1625929000},"revenue@FY2011":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":6079765000},"revenue@2012Q1":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1664745000},"revenue@2012Q2":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1895826000},"revenue@2012Q3":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1976572000},"revenue@2012Q4":{"kind":"filed","concept":"Revenues","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":1938957000},"revenue@FY2012":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":7476100000},"revenue@2013Q1":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1963832000},"revenue@2013Q2":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":2335110000},"revenue@2013Q3":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2340147000},"revenue@2013Q4":{"kind":"filed","concept":"Revenues","filing":28,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":2279492000},"revenue@FY2013":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":8918581000},"revenue@2014Q1":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":2260863000},"revenue@2014Q2":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2511638000},"revenue@2014Q3":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2626448000},"revenue@2014Q4":{"kind":"filed","concept":"Revenues","filing":29,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":2538940000},"revenue@FY2014":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":9937889000},"revenue@2015Q1":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2432854000},"revenue@2015Q2":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2726480000},"revenue@2015Q3":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2800569000},"revenue@2015Q4":{"kind":"filed","concept":"Revenues","filing":30,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":2672602000},"revenue@FY2015":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":10632505000},"revenue@2016Q1":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2608355000},"revenue@2016Q2":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2782449000},"revenue@2016Q3":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2823176000},"revenue@2016Q4":{"kind":"filed","concept":"Revenues","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":2673632000},"costOfRevenue@FY2009":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":3749870000},"costOfRevenue@2010Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":1191857000},"costOfRevenue@2010Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":1232916000},"#8":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4632136000},"#9":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":3411405000},"costOfRevenue@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#8"},{"ref":"#9","weight":-1}],"rule":"quarter-from-ytd","value":1220731000},"costOfRevenue@FY2010":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":4632136000},"costOfRevenue@2011Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":1187527000},"costOfRevenue@2011Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":1229934000},"costOfRevenue@2011Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":1321636000},"#10":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5119165000},"#11":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":3739097000},"costOfRevenue@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#10"},{"ref":"#11","weight":-1}],"rule":"quarter-from-ytd","value":1380068000},"costOfRevenue@FY2011":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":5119165000},"costOfRevenue@2012Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":1404321000},"costOfRevenue@2012Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":1610482000},"costOfRevenue@2012Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":1685341000},"#12":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6358848000},"#13":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":4700144000},"costOfRevenue@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#12"},{"ref":"#13","weight":-1}],"rule":"quarter-from-ytd","value":1658704000},"costOfRevenue@FY2012":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":6358848000},"costOfRevenue@2013Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":1663343000},"costOfRevenue@2013Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":1993836000},"costOfRevenue@2013Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":2010685000},"#14":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7626035000},"#15":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":5667864000},"costOfRevenue@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#14"},{"ref":"#15","weight":-1}],"rule":"quarter-from-ytd","value":1958171000},"costOfRevenue@FY2013":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":7626035000},"costOfRevenue@2014Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":1922741000},"costOfRevenue@2014Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":2142490000},"costOfRevenue@2014Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":2251739000},"#16":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8489951000},"#17":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":6316970000},"costOfRevenue@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#16"},{"ref":"#17","weight":-1}],"rule":"quarter-from-ytd","value":2172981000},"costOfRevenue@FY2014":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":8489951000},"costOfRevenue@2015Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":2068970000},"costOfRevenue@2015Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":2334907000},"costOfRevenue@2015Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":2402187000},"#18":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9098533000},"#19":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":6806064000},"costOfRevenue@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#18"},{"ref":"#19","weight":-1}],"rule":"quarter-from-ytd","value":2292469000},"costOfRevenue@FY2015":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":9098533000},"costOfRevenue@2016Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":2219254000},"costOfRevenue@2016Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":2372330000},"costOfRevenue@2016Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":2416508000},"#20":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9292543000},"#21":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":7008092000},"costOfRevenue@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#20"},{"ref":"#21","weight":-1}],"rule":"quarter-from-ytd","value":2284451000},"costOfRevenue@FY2016":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":9292543000},"costOfRevenue@2017Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":2135307000},"costOfRevenue@2017Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":2267303000},"costOfRevenue@2017Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":2580872000},"#22":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9478200000},"#23":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":6983482000},"costOfRevenue@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#22"},{"ref":"#23","weight":-1}],"rule":"quarter-from-ytd","value":2494718000},"costOfRevenue@FY2017":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":9478200000},"costOfRevenue@2018Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":2440263000},"costOfRevenue@2018Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":2505299000},"costOfRevenue@2018Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":2454000000},"#24":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9876300000},"#25":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":7399500000},"costOfRevenue@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#24"},{"ref":"#25","weight":-1}],"rule":"quarter-from-ytd","value":2476800000},"costOfRevenue@FY2018":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":9876300000},"costOfRevenue@2019Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":2376900000},"costOfRevenue@2019Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":2551400000},"costOfRevenue@2019Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":2652700000},"#26":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9835500000},"#27":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":7581000000},"costOfRevenue@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#26"},{"ref":"#27","weight":-1}],"rule":"quarter-from-ytd","value":2254500000},"costOfRevenue@FY2019":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":9835500000},"costOfRevenue@2020Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":2274300000},"costOfRevenue@2020Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":1772400000},"costOfRevenue@2020Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":2527700000},"#28":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8866100000},"#29":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":6574400000},"costOfRevenue@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#28"},{"ref":"#29","weight":-1}],"rule":"quarter-from-ytd","value":2291700000},"costOfRevenue@FY2020":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":8866100000},"costOfRevenue@2021Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":2472700000},"costOfRevenue@2021Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":2976100000},"costOfRevenue@2021Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":2774100000},"#30":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11041200000},"#31":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":8222900000},"costOfRevenue@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#30"},{"ref":"#31","weight":-1}],"rule":"quarter-from-ytd","value":2818300000},"costOfRevenue@FY2021":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":11041200000},"costOfRevenue@2022Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":3119700000},"costOfRevenue@2022Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":3377000000},"costOfRevenue@2022Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":3410800000},"#32":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":13256900000},"#33":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":9907400000},"costOfRevenue@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#32"},{"ref":"#33","weight":-1}],"rule":"quarter-from-ytd","value":3349500000},"costOfRevenue@FY2022":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":13256900000},"costOfRevenue@2023Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":3402100000},"costOfRevenue@2023Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":3783000000},"costOfRevenue@2023Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":3918900000},"#34":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14853400000},"#35":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":11104000000},"costOfRevenue@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#34"},{"ref":"#35","weight":-1}],"rule":"quarter-from-ytd","value":3749400000},"costOfRevenue@FY2023":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":14853400000},"costOfRevenue@2024Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":3727900000},"costOfRevenue@2024Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":3929800000},"costOfRevenue@2024Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":4368700000},"#36":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16693300000},"#37":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":12026500000},"costOfRevenue@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#36"},{"ref":"#37","weight":-1}],"rule":"quarter-from-ytd","value":4666800000},"costOfRevenue@FY2024":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16693300000},"costOfRevenue@2025Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":4613300000},"costOfRevenue@2025Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":4767800000},"costOfRevenue@2025Q3":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":4863000000},"#38":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18949500000},"#39":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":14244100000},"costOfRevenue@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#38"},{"ref":"#39","weight":-1}],"rule":"quarter-from-ytd","value":4705400000},"costOfRevenue@FY2025":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":18949500000},"costOfRevenue@2026Q1":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":4529200000},"costOfRevenue@2026Q2":{"kind":"filed","concept":"CostOfGoodsAndServicesSold","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":4524500000},"costOfRevenue@2010Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q1"},{"ref":"grossProfit@2010Q1","weight":-1}],"rule":"accounting-identity","value":986632000},"grossProfit@FY2009":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":775837000},"grossProfit@2010Q1":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-01-01","end":"2010-03-31","value":204521000},"grossProfit@2010Q2":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":226652000},"grossProfit@2010Q3":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":228839000},"grossProfit@2010Q4":{"kind":"filed","concept":"GrossProfit","filing":25,"unit":"USD","start":"2010-10-01","end":"2010-12-31","value":217021000},"grossProfit@FY2010":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":877033000},"grossProfit@2011Q1":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":221775000},"grossProfit@2011Q2":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":244211000},"grossProfit@2011Q3":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":248753000},"grossProfit@2011Q4":{"kind":"filed","concept":"GrossProfit","filing":26,"unit":"USD","start":"2011-10-01","end":"2011-12-31","value":245861000},"grossProfit@FY2011":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":960600000},"grossProfit@2012Q1":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":260424000},"grossProfit@2012Q2":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":285344000},"grossProfit@2012Q3":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":291231000},"grossProfit@2012Q4":{"kind":"filed","concept":"GrossProfit","filing":27,"unit":"USD","start":"2012-10-01","end":"2012-12-31","value":280253000},"grossProfit@FY2012":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":1117252000},"grossProfit@2013Q1":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":300489000},"grossProfit@2013Q2":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":341274000},"grossProfit@2013Q3":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":329462000},"grossProfit@2013Q4":{"kind":"filed","concept":"GrossProfit","filing":28,"unit":"USD","start":"2013-10-01","end":"2013-12-31","value":321321000},"grossProfit@FY2013":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":1292546000},"grossProfit@2014Q1":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":338122000},"grossProfit@2014Q2":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":369148000},"grossProfit@2014Q3":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":374709000},"grossProfit@2014Q4":{"kind":"filed","concept":"GrossProfit","filing":29,"unit":"USD","start":"2014-10-01","end":"2014-12-31","value":365959000},"grossProfit@FY2014":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1447938000},"grossProfit@2015Q1":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":363884000},"grossProfit@2015Q2":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":391573000},"grossProfit@2015Q3":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":398382000},"grossProfit@2015Q4":{"kind":"filed","concept":"GrossProfit","filing":30,"unit":"USD","start":"2015-10-01","end":"2015-12-31","value":380133000},"grossProfit@FY2015":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1533972000},"grossProfit@2016Q1":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":389101000},"grossProfit@2016Q2":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":410119000},"grossProfit@2016Q3":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":406668000},"grossProfit@2016Q4":{"kind":"filed","concept":"GrossProfit","filing":31,"unit":"USD","start":"2016-10-01","end":"2016-12-31","value":389181000},"grossProfit@FY2016":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1595069000},"grossProfit@2017Q1":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":383522000},"grossProfit@2017Q2":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":404892000},"grossProfit@2017Q3":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":431420000},"grossProfit@2017Q4":{"kind":"filed","concept":"GrossProfit","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":425675000},"grossProfit@FY2017":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1645500000},"grossProfit@2018Q1":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":419800000},"grossProfit@2018Q2":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":438200000},"grossProfit@2018Q3":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":435100000},"grossProfit@2018Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":432100000},"grossProfit@FY2018":{"kind":"filed","concept":"GrossProfit","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1725100000},"grossProfit@2019Q1":{"kind":"filed","concept":"GrossProfit","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":431500000},"grossProfit@2019Q2":{"kind":"filed","concept":"GrossProfit","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":454300000},"grossProfit@2019Q3":{"kind":"filed","concept":"GrossProfit","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":465600000},"grossProfit@2019Q4":{"kind":"filed","concept":"GrossProfit","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":464600000},"grossProfit@FY2019":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1762400000},"grossProfit@2020Q1":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":405800000},"grossProfit@2020Q2":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":353900000},"grossProfit@2020Q3":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":503300000},"grossProfit@2020Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":471100000},"grossProfit@FY2020":{"kind":"filed","concept":"GrossProfit","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1734100000},"grossProfit@2021Q1":{"kind":"filed","concept":"GrossProfit","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":481300000},"grossProfit@2021Q2":{"kind":"filed","concept":"GrossProfit","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":649500000},"grossProfit@2021Q3":{"kind":"filed","concept":"GrossProfit","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":638700000},"grossProfit@2021Q4":{"kind":"filed","concept":"GrossProfit","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":671200000},"grossProfit@FY2021":{"kind":"filed","concept":"GrossProfit","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":2440700000},"grossProfit@2022Q1":{"kind":"filed","concept":"GrossProfit","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":724700000},"grossProfit@2022Q2":{"kind":"filed","concept":"GrossProfit","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":768400000},"grossProfit@2022Q3":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":752600000},"#40":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2965200000},"#41":{"kind":"filed","concept":"GrossProfit","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":2245800000},"grossProfit@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#40"},{"ref":"#41","weight":-1}],"rule":"quarter-from-ytd","value":719400000},"grossProfit@FY2022":{"kind":"filed","concept":"GrossProfit","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":2965200000},"grossProfit@2023Q1":{"kind":"filed","concept":"GrossProfit","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":727900000},"grossProfit@2023Q2":{"kind":"filed","concept":"GrossProfit","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":775500000},"grossProfit@2023Q3":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":786200000},"#42":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3020300000},"#43":{"kind":"filed","concept":"GrossProfit","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":2289700000},"grossProfit@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#42"},{"ref":"#43","weight":-1}],"rule":"quarter-from-ytd","value":730600000},"grossProfit@FY2023":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":3020300000},"grossProfit@2024Q1":{"kind":"filed","concept":"GrossProfit","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":742600000},"grossProfit@2024Q2":{"kind":"filed","concept":"GrossProfit","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":766500000},"grossProfit@2024Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":852700000},"#44":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3241000000},"#45":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":2361800000},"grossProfit@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#44"},{"ref":"#45","weight":-1}],"rule":"quarter-from-ytd","value":879200000},"grossProfit@FY2024":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":3241000000},"grossProfit@2025Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":891900000},"grossProfit@2025Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":935800000},"grossProfit@2025Q3":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":919700000},"#46":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3621800000},"#47":{"kind":"filed","concept":"GrossProfit","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":2747400000},"grossProfit@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#46"},{"ref":"#47","weight":-1}],"rule":"quarter-from-ytd","value":874400000},"grossProfit@FY2025":{"kind":"filed","concept":"GrossProfit","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":3621800000},"grossProfit@2026Q1":{"kind":"filed","concept":"GrossProfit","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":877900000},"grossProfit@2026Q2":{"kind":"filed","concept":"GrossProfit","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":860600000},"#48":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":621048000},"operatingExpenses@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#48"}],"rule":"component-sum","value":621048000},"#49":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":182465000},"operatingExpenses@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#49"}],"rule":"component-sum","value":182465000},"#50":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":173925000},"operatingExpenses@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#50"}],"rule":"component-sum","value":173925000},"#51":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":693635000},"#52":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":522796000},"#53":{"kind":"computed","op":"sum","terms":[{"ref":"#51"},{"ref":"#52","weight":-1}],"rule":"quarter-from-ytd","value":170839000},"operatingExpenses@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#53"}],"rule":"component-sum","value":170839000},"operatingExpenses@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#51"}],"rule":"component-sum","value":693635000},"#54":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":175884000},"operatingExpenses@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#54"}],"rule":"component-sum","value":175884000},"#55":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":183051000},"operatingExpenses@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#55"}],"rule":"component-sum","value":183051000},"#56":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":188185000},"operatingExpenses@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#56"}],"rule":"component-sum","value":188185000},"#57":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":735229000},"#58":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":547120000},"#59":{"kind":"computed","op":"sum","terms":[{"ref":"#57"},{"ref":"#58","weight":-1}],"rule":"quarter-from-ytd","value":188109000},"operatingExpenses@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#59"}],"rule":"component-sum","value":188109000},"operatingExpenses@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#57"}],"rule":"component-sum","value":735229000},"#60":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":199112000},"operatingExpenses@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#60"}],"rule":"component-sum","value":199112000},"#61":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":214327000},"operatingExpenses@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#61"}],"rule":"component-sum","value":214327000},"#62":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":216082000},"operatingExpenses@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#62"}],"rule":"component-sum","value":216082000},"#63":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":848446000},"#64":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":629521000},"#65":{"kind":"computed","op":"sum","terms":[{"ref":"#63"},{"ref":"#64","weight":-1}],"rule":"quarter-from-ytd","value":218925000},"operatingExpenses@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#65"}],"rule":"component-sum","value":218925000},"operatingExpenses@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#63"}],"rule":"component-sum","value":848446000},"#66":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":233433000},"operatingExpenses@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#66"}],"rule":"component-sum","value":233433000},"#67":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":251159000},"operatingExpenses@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#67"}],"rule":"component-sum","value":251159000},"#68":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":246863000},"operatingExpenses@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#68"}],"rule":"component-sum","value":246863000},"#69":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":976856000},"#70":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":731455000},"#71":{"kind":"computed","op":"sum","terms":[{"ref":"#69"},{"ref":"#70","weight":-1}],"rule":"quarter-from-ytd","value":245401000},"operatingExpenses@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#71"}],"rule":"component-sum","value":245401000},"operatingExpenses@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#69"}],"rule":"component-sum","value":976856000},"#72":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":257558000},"operatingExpenses@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#72"}],"rule":"component-sum","value":257558000},"#73":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":271970000},"operatingExpenses@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#73"}],"rule":"component-sum","value":271970000},"#74":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":264233000},"operatingExpenses@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#74"}],"rule":"component-sum","value":264233000},"#75":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":1061964000},"#76":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":793761000},"#77":{"kind":"computed","op":"sum","terms":[{"ref":"#75"},{"ref":"#76","weight":-1}],"rule":"quarter-from-ytd","value":268203000},"operatingExpenses@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#77"}],"rule":"component-sum","value":268203000},"operatingExpenses@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#75"}],"rule":"component-sum","value":1061964000},"#78":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":271469000},"operatingExpenses@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#78"}],"rule":"component-sum","value":271469000},"#79":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":280568000},"operatingExpenses@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#79"}],"rule":"component-sum","value":280568000},"#80":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":289012000},"operatingExpenses@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#80"}],"rule":"component-sum","value":289012000},"#81":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":1120833000},"#82":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":841050000},"#83":{"kind":"computed","op":"sum","terms":[{"ref":"#81"},{"ref":"#82","weight":-1}],"rule":"quarter-from-ytd","value":279783000},"operatingExpenses@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#83"}],"rule":"component-sum","value":279783000},"operatingExpenses@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#81"}],"rule":"component-sum","value":1120833000},"#84":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":293664000},"operatingExpenses@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#84"}],"rule":"component-sum","value":293664000},"#85":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":299022000},"operatingExpenses@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#85"}],"rule":"component-sum","value":299022000},"#86":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":299006000},"operatingExpenses@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#86"}],"rule":"component-sum","value":299006000},"#87":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":1170763000},"#88":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":891692000},"#89":{"kind":"computed","op":"sum","terms":[{"ref":"#87"},{"ref":"#88","weight":-1}],"rule":"quarter-from-ytd","value":279071000},"operatingExpenses@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#89"}],"rule":"component-sum","value":279071000},"operatingExpenses@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#87"}],"rule":"component-sum","value":1170763000},"#90":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":289779000},"operatingExpenses@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#90"}],"rule":"component-sum","value":289779000},"#91":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":298568000},"operatingExpenses@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#91"}],"rule":"component-sum","value":298568000},"#92":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":328327000},"operatingExpenses@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#92"}],"rule":"component-sum","value":328327000},"#93":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":1226200000},"#94":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":916674000},"#95":{"kind":"computed","op":"sum","terms":[{"ref":"#93"},{"ref":"#94","weight":-1}],"rule":"quarter-from-ytd","value":309526000},"operatingExpenses@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#95"}],"rule":"component-sum","value":309526000},"operatingExpenses@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#93"}],"rule":"component-sum","value":1226200000},"#96":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":324347000},"operatingExpenses@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#96"}],"rule":"component-sum","value":324347000},"#97":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":308092000},"operatingExpenses@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#97"}],"rule":"component-sum","value":308092000},"#98":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":316800000},"operatingExpenses@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#98"}],"rule":"component-sum","value":316800000},"#99":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":1273100000},"#100":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":949200000},"#101":{"kind":"computed","op":"sum","terms":[{"ref":"#99"},{"ref":"#100","weight":-1}],"rule":"quarter-from-ytd","value":323900000},"operatingExpenses@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#101"}],"rule":"component-sum","value":323900000},"operatingExpenses@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#99"}],"rule":"component-sum","value":1273100000},"#102":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":327700000},"operatingExpenses@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#102"}],"rule":"component-sum","value":327700000},"#103":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":338700000},"operatingExpenses@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#103"}],"rule":"component-sum","value":338700000},"#104":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":353900000},"operatingExpenses@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#104"}],"rule":"component-sum","value":353900000},"#105":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":1312400000},"#106":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":1020300000},"#107":{"kind":"computed","op":"sum","terms":[{"ref":"#105"},{"ref":"#106","weight":-1}],"rule":"quarter-from-ytd","value":292100000},"operatingExpenses@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#107"}],"rule":"component-sum","value":292100000},"operatingExpenses@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#105"}],"rule":"component-sum","value":1312400000},"#108":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":328000000},"operatingExpenses@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#108"}],"rule":"component-sum","value":328000000},"#109":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":237200000},"operatingExpenses@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#109"}],"rule":"component-sum","value":237200000},"#110":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":305800000},"operatingExpenses@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#110"}],"rule":"component-sum","value":305800000},"#111":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":1138200000},"#112":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":870900000},"#113":{"kind":"computed","op":"sum","terms":[{"ref":"#111"},{"ref":"#112","weight":-1}],"rule":"quarter-from-ytd","value":267300000},"operatingExpenses@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#113"}],"rule":"component-sum","value":267300000},"operatingExpenses@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#111"}],"rule":"component-sum","value":1138200000},"#114":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":311400000},"operatingExpenses@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#114"}],"rule":"component-sum","value":311400000},"#115":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":368600000},"operatingExpenses@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#115"}],"rule":"component-sum","value":368600000},"#116":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":376300000},"operatingExpenses@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#116"}],"rule":"component-sum","value":376300000},"#117":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1477200000},"#118":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1056200000},"#119":{"kind":"computed","op":"sum","terms":[{"ref":"#117"},{"ref":"#118","weight":-1}],"rule":"quarter-from-ytd","value":421000000},"operatingExpenses@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#119"}],"rule":"component-sum","value":421000000},"operatingExpenses@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#117"}],"rule":"component-sum","value":1477200000},"#120":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":418500000},"operatingExpenses@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#120"}],"rule":"component-sum","value":418500000},"#121":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":460200000},"operatingExpenses@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#121"}],"rule":"component-sum","value":460200000},"#122":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":450900000},"operatingExpenses@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#122"}],"rule":"component-sum","value":450900000},"#123":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1783300000},"#124":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":1329600000},"#125":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#124","weight":-1}],"rule":"quarter-from-ytd","value":453700000},"operatingExpenses@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#125"}],"rule":"component-sum","value":453700000},"#126":{"kind":"filed","concept":"RestructuringCharges","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"#127":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":0},"operatingExpenses@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#123"},{"ref":"#126"},{"ref":"#127","weight":-1}],"rule":"component-sum","value":1783300000},"#128":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":462800000},"operatingExpenses@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#128"}],"rule":"component-sum","value":462800000},"#129":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":479900000},"operatingExpenses@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#129"}],"rule":"component-sum","value":479900000},"#130":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":496700000},"operatingExpenses@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#130"}],"rule":"component-sum","value":496700000},"#131":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":1926800000},"#132":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":1439400000},"#133":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#132","weight":-1}],"rule":"quarter-from-ytd","value":487400000},"operatingExpenses@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#133"}],"rule":"component-sum","value":487400000},"#134":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"#135":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":0},"operatingExpenses@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#131"},{"ref":"#134"},{"ref":"#135","weight":-1}],"rule":"component-sum","value":1926800000},"#136":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":476100000},"operatingExpenses@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#136"}],"rule":"component-sum","value":476100000},"#137":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":497200000},"#138":{"kind":"filed","concept":"RestructuringCharges","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":0},"operatingExpenses@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#137"},{"ref":"#138"}],"rule":"component-sum","value":497200000},"#139":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":591600000},"#140":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":0},"operatingExpenses@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#139"},{"ref":"#140"}],"rule":"component-sum","value":591600000},"#141":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":2179200000},"#142":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":1564900000},"#143":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#142","weight":-1}],"rule":"quarter-from-ytd","value":614300000},"#144":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":16700000},"#145":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":0},"#146":{"kind":"computed","op":"sum","terms":[{"ref":"#144"},{"ref":"#145","weight":-1}],"rule":"quarter-from-ytd","value":16700000},"operatingExpenses@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#143"},{"ref":"#146"}],"rule":"component-sum","value":631000000},"#147":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":10000000},"operatingExpenses@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#141"},{"ref":"#144"},{"ref":"#147","weight":-1}],"rule":"component-sum","value":2185900000},"#148":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":617300000},"#149":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":11100000},"operatingExpenses@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#148"},{"ref":"#149"}],"rule":"component-sum","value":628400000},"#150":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":646100000},"#151":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":7600000},"operatingExpenses@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#150"},{"ref":"#151"}],"rule":"component-sum","value":653700000},"#152":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":654900000},"#153":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":1600000},"operatingExpenses@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#152"},{"ref":"#153"}],"rule":"component-sum","value":656500000},"#154":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":2545500000},"#155":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":1918200000},"#156":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#155","weight":-1}],"rule":"quarter-from-ytd","value":627300000},"#157":{"kind":"filed","concept":"RestructuringCharges","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":28400000},"#158":{"kind":"filed","concept":"RestructuringCharges","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":20300000},"#159":{"kind":"computed","op":"sum","terms":[{"ref":"#157"},{"ref":"#158","weight":-1}],"rule":"quarter-from-ytd","value":8100000},"operatingExpenses@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#156"},{"ref":"#159"}],"rule":"component-sum","value":635400000},"#160":{"kind":"filed","concept":"OtherOperatingIncomeExpenseNet","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":0},"operatingExpenses@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#154"},{"ref":"#157"},{"ref":"#160","weight":-1}],"rule":"component-sum","value":2573900000},"#161":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":600600000},"#162":{"kind":"filed","concept":"RestructuringCharges","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":1000000},"operatingExpenses@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#161"},{"ref":"#162"}],"rule":"component-sum","value":601600000},"#163":{"kind":"filed","concept":"SellingGeneralAndAdministrativeExpense","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":623500000},"#164":{"kind":"filed","concept":"RestructuringCharges","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":2100000},"operatingExpenses@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#163"},{"ref":"#164"}],"rule":"component-sum","value":625600000},"operatingIncome@2013Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":58643000},"operatingIncome@2013Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":80622000},"operatingIncome@2013Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":72941000},"#165":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":273322000},"#166":{"kind":"filed","concept":"OperatingIncomeLoss","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":212206000},"operatingIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#165"},{"ref":"#166","weight":-1}],"rule":"quarter-from-ytd","value":61116000},"operatingIncome@FY2013":{"kind":"filed","concept":"OperatingIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":273322000},"operatingIncome@FY2009":{"kind":"filed","concept":"OperatingIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":108074000},"operatingIncome@2010Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":36026000},"operatingIncome@2010Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":46503000},"#167":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":146103000},"#168":{"kind":"filed","concept":"OperatingIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":114159000},"operatingIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#167"},{"ref":"#168","weight":-1}],"rule":"quarter-from-ytd","value":31944000},"operatingIncome@FY2010":{"kind":"filed","concept":"OperatingIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":146103000},"operatingIncome@2011Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":39214000},"operatingIncome@2011Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":54437000},"operatingIncome@2011Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":50079000},"#169":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":193503000},"#170":{"kind":"filed","concept":"OperatingIncomeLoss","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":143730000},"operatingIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#169"},{"ref":"#170","weight":-1}],"rule":"quarter-from-ytd","value":49773000},"operatingIncome@FY2011":{"kind":"filed","concept":"OperatingIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":193503000},"operatingIncome@2012Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":53975000},"operatingIncome@2012Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":63088000},"operatingIncome@2012Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":67053000},"#171":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":229996000},"#172":{"kind":"filed","concept":"OperatingIncomeLoss","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":184116000},"operatingIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#171"},{"ref":"#172","weight":-1}],"rule":"quarter-from-ytd","value":45880000},"operatingIncome@FY2012":{"kind":"filed","concept":"OperatingIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":229996000},"operatingIncome@2014Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":70639000},"operatingIncome@2014Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":84704000},"operatingIncome@2014Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":90357000},"#173":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":302110000},"#174":{"kind":"filed","concept":"OperatingIncomeLoss","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":245700000},"operatingIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#173"},{"ref":"#174","weight":-1}],"rule":"quarter-from-ytd","value":56410000},"operatingIncome@FY2014":{"kind":"filed","concept":"OperatingIncomeLoss","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":302110000},"operatingIncome@2015Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":80731000},"operatingIncome@2015Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":98020000},"operatingIncome@2015Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":96643000},"#175":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":278338000},"#176":{"kind":"filed","concept":"OperatingIncomeLoss","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":275393000},"operatingIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#175"},{"ref":"#176","weight":-1}],"rule":"quarter-from-ytd","value":2945000},"operatingIncome@FY2015":{"kind":"filed","concept":"OperatingIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":278338000},"operatingIncome@2016Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":82041000},"operatingIncome@2016Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":97360000},"operatingIncome@2016Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":83916000},"#177":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":340234000},"#178":{"kind":"filed","concept":"OperatingIncomeLoss","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":263317000},"operatingIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#177"},{"ref":"#178","weight":-1}],"rule":"quarter-from-ytd","value":76917000},"operatingIncome@FY2016":{"kind":"filed","concept":"OperatingIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":340234000},"operatingIncome@2017Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":80137000},"operatingIncome@2017Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":92231000},"operatingIncome@2017Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":78508000},"#179":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":341900000},"#180":{"kind":"filed","concept":"OperatingIncomeLoss","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":250876000},"operatingIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#179"},{"ref":"#180","weight":-1}],"rule":"quarter-from-ytd","value":91024000},"operatingIncome@FY2017":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":341900000},"operatingIncome@2018Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":79100000},"operatingIncome@2018Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":109200000},"operatingIncome@2018Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":78200000},"operatingIncome@2018Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":74700000},"operatingIncome@FY2018":{"kind":"filed","concept":"OperatingIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":341100000},"operatingIncome@2019Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":86800000},"operatingIncome@2019Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":97100000},"operatingIncome@2019Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":83300000},"operatingIncome@2019Q4":{"kind":"filed","concept":"OperatingIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":96500000},"operatingIncome@FY2019":{"kind":"filed","concept":"OperatingIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":358300000},"operatingIncome@2020Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":69900000},"operatingIncome@2020Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":79000000},"operatingIncome@2020Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":187100000},"#181":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":495700000},"#182":{"kind":"filed","concept":"OperatingIncomeLoss","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":336000000},"operatingIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#181"},{"ref":"#182","weight":-1}],"rule":"quarter-from-ytd","value":159700000},"operatingIncome@FY2020":{"kind":"filed","concept":"OperatingIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":495700000},"operatingIncome@2021Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":150700000},"operatingIncome@2021Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":262500000},"operatingIncome@2021Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":241500000},"#183":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":884400000},"#184":{"kind":"filed","concept":"OperatingIncomeLoss","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":654700000},"operatingIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#183"},{"ref":"#184","weight":-1}],"rule":"quarter-from-ytd","value":229700000},"operatingIncome@FY2021":{"kind":"filed","concept":"OperatingIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":884400000},"operatingIncome@2022Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":285000000},"operatingIncome@2022Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":284500000},"operatingIncome@2022Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":279900000},"#185":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1091400000},"#186":{"kind":"filed","concept":"OperatingIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":849400000},"operatingIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#185"},{"ref":"#186","weight":-1}],"rule":"quarter-from-ytd","value":242000000},"operatingIncome@FY2022":{"kind":"filed","concept":"OperatingIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":1091400000},"operatingIncome@2023Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":241500000},"operatingIncome@2023Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":270800000},"operatingIncome@2023Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":261600000},"#187":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":968600000},"#188":{"kind":"filed","concept":"OperatingIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":773900000},"operatingIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#187"},{"ref":"#188","weight":-1}],"rule":"quarter-from-ytd","value":194700000},"operatingIncome@FY2023":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":968600000},"operatingIncome@2024Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":242600000},"operatingIncome@2024Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":241100000},"operatingIncome@2024Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":231600000},"#189":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":909100000},"#190":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":715400000},"operatingIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#189"},{"ref":"#190","weight":-1}],"rule":"quarter-from-ytd","value":193700000},"operatingIncome@FY2024":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":909100000},"operatingIncome@2025Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":233900000},"operatingIncome@2025Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":253000000},"operatingIncome@2025Q3":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":107800000},"#191":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":734000000},"#192":{"kind":"filed","concept":"OperatingIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":594700000},"operatingIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#191"},{"ref":"#192","weight":-1}],"rule":"quarter-from-ytd","value":139300000},"operatingIncome@FY2025":{"kind":"filed","concept":"OperatingIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":734000000},"operatingIncome@2026Q1":{"kind":"filed","concept":"OperatingIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":242600000},"operatingIncome@2026Q2":{"kind":"filed","concept":"OperatingIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":203100000},"pretaxIncome@FY2019":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":222700000},"pretaxIncome@2020Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":161000000},"#193":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":380800000},"#194":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":242200000},"pretaxIncome@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#193"},{"ref":"#194","weight":-1}],"rule":"quarter-from-ytd","value":138600000},"pretaxIncome@FY2020":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":380800000},"pretaxIncome@2021Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":130000000},"pretaxIncome@2021Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":240300000},"pretaxIncome@2021Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":224100000},"#195":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":800900000},"#196":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":594400000},"pretaxIncome@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#195"},{"ref":"#196","weight":-1}],"rule":"quarter-from-ytd","value":206500000},"pretaxIncome@FY2021":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":800900000},"pretaxIncome@2022Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":262300000},"pretaxIncome@2022Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":260100000},"pretaxIncome@2022Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":257200000},"#197":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":985300000},"#198":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":779600000},"pretaxIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#197"},{"ref":"#198","weight":-1}],"rule":"quarter-from-ytd","value":205700000},"pretaxIncome@FY2022":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":985300000},"pretaxIncome@2023Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":206400000},"pretaxIncome@2023Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":227900000},"pretaxIncome@2023Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":220500000},"#199":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":800200000},"#200":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":654800000},"pretaxIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#199"},{"ref":"#200","weight":-1}],"rule":"quarter-from-ytd","value":145400000},"pretaxIncome@FY2023":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":800200000},"pretaxIncome@2024Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":193300000},"pretaxIncome@2024Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":183000000},"pretaxIncome@2024Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":159600000},"#201":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":658500000},"#202":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":535800000},"pretaxIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#201"},{"ref":"#202","weight":-1}],"rule":"quarter-from-ytd","value":122700000},"pretaxIncome@FY2024":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":658500000},"pretaxIncome@2025Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":167500000},"pretaxIncome@2025Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":183900000},"pretaxIncome@2025Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":36200000},"#203":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449900000},"#204":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":387500000},"pretaxIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#203"},{"ref":"#204","weight":-1}],"rule":"quarter-from-ytd","value":62400000},"pretaxIncome@FY2025":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":449900000},"pretaxIncome@2026Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":170500000},"pretaxIncome@2026Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":134400000},"pretaxIncome@FY2009":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":54851000},"pretaxIncome@2010Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":21126000},"pretaxIncome@2010Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":30588000},"#205":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":80904000},"#206":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":64802000},"pretaxIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#205"},{"ref":"#206","weight":-1}],"rule":"quarter-from-ytd","value":16102000},"pretaxIncome@FY2010":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":80904000},"pretaxIncome@2011Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":24512000},"pretaxIncome@2011Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":39691000},"pretaxIncome@2011Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":34471000},"#207":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":132094000},"#208":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":98674000},"pretaxIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#207"},{"ref":"#208","weight":-1}],"rule":"quarter-from-ytd","value":33420000},"pretaxIncome@FY2011":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":132094000},"pretaxIncome@2012Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":37316000},"pretaxIncome@2012Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":46035000},"pretaxIncome@2012Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":49492000},"#209":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":160735000},"#210":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":132843000},"pretaxIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#209"},{"ref":"#210","weight":-1}],"rule":"quarter-from-ytd","value":27892000},"pretaxIncome@FY2012":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":160735000},"pretaxIncome@2013Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":39248000},"pretaxIncome@2013Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":60179000},"pretaxIncome@2013Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":52280000},"#211":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":191895000},"#212":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":151707000},"pretaxIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#211"},{"ref":"#212","weight":-1}],"rule":"quarter-from-ytd","value":40188000},"pretaxIncome@FY2013":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":191895000},"pretaxIncome@2014Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":49213000},"pretaxIncome@2014Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":38194000},"pretaxIncome@2014Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":43869000},"#213":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":164400000},"#214":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":131276000},"pretaxIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#213"},{"ref":"#214","weight":-1}],"rule":"quarter-from-ytd","value":33124000},"pretaxIncome@FY2014":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":164400000},"pretaxIncome@2015Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":57472000},"pretaxIncome@2015Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":73777000},"pretaxIncome@2015Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":73036000},"#215":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":182171000},"#216":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":204286000},"pretaxIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#215"},{"ref":"#216","weight":-1}],"rule":"quarter-from-ytd","value":-22115000},"pretaxIncome@FY2015":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":182171000},"pretaxIncome@2016Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":54102000},"pretaxIncome@2016Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":69062000},"pretaxIncome@2016Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":55687000},"#217":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":227371000},"#218":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":178851000},"pretaxIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#217"},{"ref":"#218","weight":-1}],"rule":"quarter-from-ytd","value":48520000},"pretaxIncome@FY2016":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":227371000},"pretaxIncome@2017Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":51196000},"pretaxIncome@2017Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":61690000},"pretaxIncome@2017Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":47143000},"#219":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":219000000},"#220":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":160029000},"pretaxIncome@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#219"},{"ref":"#220","weight":-1}],"rule":"quarter-from-ytd","value":58971000},"pretaxIncome@FY2017":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":219000000},"pretaxIncome@2018Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":46167000},"pretaxIncome@2018Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":75188000},"pretaxIncome@2018Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":44400000},"#221":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":205400000},"#222":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":165700000},"pretaxIncome@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#221"},{"ref":"#222","weight":-1}],"rule":"quarter-from-ytd","value":39700000},"pretaxIncome@FY2018":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":205400000},"pretaxIncome@2019Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":52200000},"pretaxIncome@2019Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":63200000},"pretaxIncome@2019Q3":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":49000000},"#223":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":2,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":227300000},"#224":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":164400000},"pretaxIncome@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#223"},{"ref":"#224","weight":-1}],"rule":"quarter-from-ytd","value":62900000},"pretaxIncome@2020Q1":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":38900000},"pretaxIncome@2020Q2":{"kind":"filed","concept":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":42300000},"netIncome@2014Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":31303000},"netIncome@2014Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":16862000},"netIncome@2014Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":26162000},"#225":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":93004000},"#226":{"kind":"filed","concept":"NetIncomeLoss","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":74327000},"netIncome@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#225"},{"ref":"#226","weight":-1}],"rule":"quarter-from-ytd","value":18677000},"netIncome@FY2014":{"kind":"filed","concept":"NetIncomeLoss","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":93004000},"netIncome@FY2009":{"kind":"filed","concept":"NetIncomeLoss","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":34845000},"netIncome@2010Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":32,"unit":"USD","start":"2010-04-01","end":"2010-06-30","value":12769000},"netIncome@2010Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-07-01","end":"2010-09-30","value":18985000},"#227":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":50304000},"#228":{"kind":"filed","concept":"NetIncomeLoss","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":39735000},"netIncome@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#227"},{"ref":"#228","weight":-1}],"rule":"quarter-from-ytd","value":10569000},"netIncome@FY2010":{"kind":"filed","concept":"NetIncomeLoss","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":50304000},"netIncome@2011Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15362000},"netIncome@2011Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":24683000},"netIncome@2011Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":21494000},"#229":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":82394000},"#230":{"kind":"filed","concept":"NetIncomeLoss","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":61539000},"netIncome@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#229"},{"ref":"#230","weight":-1}],"rule":"quarter-from-ytd","value":20855000},"netIncome@FY2011":{"kind":"filed","concept":"NetIncomeLoss","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":82394000},"netIncome@2012Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":23117000},"netIncome@2012Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":28625000},"netIncome@2012Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":31335000},"#231":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":100209000},"#232":{"kind":"filed","concept":"NetIncomeLoss","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":83077000},"netIncome@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#231"},{"ref":"#232","weight":-1}],"rule":"quarter-from-ytd","value":17132000},"netIncome@FY2012":{"kind":"filed","concept":"NetIncomeLoss","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":100209000},"netIncome@2013Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":22118000},"netIncome@2013Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":37388000},"netIncome@2013Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":32765000},"#233":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":113992000},"#234":{"kind":"filed","concept":"NetIncomeLoss","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":92271000},"netIncome@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#233"},{"ref":"#234","weight":-1}],"rule":"quarter-from-ytd","value":21721000},"netIncome@FY2013":{"kind":"filed","concept":"NetIncomeLoss","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":113992000},"netIncome@2015Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":35815000},"netIncome@2015Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":46310000},"netIncome@2015Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":45261000},"#235":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":93999000},"#236":{"kind":"filed","concept":"NetIncomeLoss","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":127385000},"netIncome@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#235"},{"ref":"#236","weight":-1}],"rule":"quarter-from-ytd","value":-33386000},"netIncome@FY2015":{"kind":"filed","concept":"NetIncomeLoss","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":93999000},"netIncome@2016Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":34291000},"netIncome@2016Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":46580000},"netIncome@2016Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":35366000},"#237":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":147065000},"#238":{"kind":"filed","concept":"NetIncomeLoss","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":116237000},"netIncome@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#237"},{"ref":"#238","weight":-1}],"rule":"quarter-from-ytd","value":30828000},"netIncome@FY2016":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":147065000},"netIncome@2017Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":33939000},"netIncome@2017Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":39133000},"netIncome@2017Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":29881000},"netIncome@2017Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":0,"unit":"USD","start":"2017-10-01","end":"2017-12-31","value":110489000},"netIncome@FY2017":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":213400000},"netIncome@2018Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":35800000},"netIncome@2018Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":56500000},"netIncome@2018Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":34800000},"netIncome@2018Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2018-10-01","end":"2018-12-31","value":30700000},"netIncome@FY2018":{"kind":"filed","concept":"NetIncomeLoss","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":157800000},"netIncome@2019Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":38600000},"netIncome@2019Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":49200000},"netIncome@2019Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":38000000},"netIncome@2019Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":1,"unit":"USD","start":"2019-10-01","end":"2019-12-31","value":48100000},"netIncome@FY2019":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":174000000},"netIncome@2020Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":29800000},"netIncome@2020Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":30200000},"netIncome@2020Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":126400000},"netIncome@2020Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2020-10-01","end":"2020-12-31","value":100100000},"netIncome@FY2020":{"kind":"filed","concept":"NetIncomeLoss","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":286500000},"netIncome@2021Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":101900000},"netIncome@2021Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":191000000},"netIncome@2021Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":172100000},"netIncome@2021Q4":{"kind":"filed","concept":"NetIncomeLoss","filing":6,"unit":"USD","start":"2021-10-01","end":"2021-12-31","value":87100000},"netIncome@FY2021":{"kind":"filed","concept":"NetIncomeLoss","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":552100000},"netIncome@2022Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":202900000},"netIncome@2022Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":13,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":195900000},"netIncome@2022Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":195700000},"#239":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":751500000},"#240":{"kind":"filed","concept":"NetIncomeLoss","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":594600000},"netIncome@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#239"},{"ref":"#240","weight":-1}],"rule":"quarter-from-ytd","value":156900000},"netIncome@FY2022":{"kind":"filed","concept":"NetIncomeLoss","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":751500000},"netIncome@2023Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":158400000},"netIncome@2023Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":17,"unit":"USD","start":"2023-04-01","end":"2023-06-30","value":170500000},"netIncome@2023Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-07-01","end":"2023-09-30","value":163900000},"#241":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":601600000},"#242":{"kind":"filed","concept":"NetIncomeLoss","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":492900000},"netIncome@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#241"},{"ref":"#242","weight":-1}],"rule":"quarter-from-ytd","value":108700000},"netIncome@FY2023":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":601600000},"netIncome@2024Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":147900000},"netIncome@2024Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":138200000},"netIncome@2024Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":117300000},"#243":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":498100000},"#244":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":403300000},"netIncome@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#243"},{"ref":"#244","weight":-1}],"rule":"quarter-from-ytd","value":94800000},"netIncome@FY2024":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":498100000},"netIncome@2025Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":128100000},"netIncome@2025Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":140500000},"netIncome@2025Q3":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":13000000},"#245":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":325200000},"#246":{"kind":"filed","concept":"NetIncomeLoss","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":281600000},"netIncome@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#245"},{"ref":"#246","weight":-1}],"rule":"quarter-from-ytd","value":43600000},"netIncome@FY2025":{"kind":"filed","concept":"NetIncomeLoss","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":325200000},"netIncome@2026Q1":{"kind":"filed","concept":"NetIncomeLoss","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":130200000},"netIncome@2026Q2":{"kind":"filed","concept":"NetIncomeLoss","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":103300000},"dilutedEps@FY2009":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2009-01-01","end":"2009-12-31","value":1.43},"dilutedEps@2010Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-01-01","end":"2010-03-31","value":0.32},"dilutedEps@2010Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-04-01","end":"2010-06-30","value":0.52},"dilutedEps@2010Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-07-01","end":"2010-09-30","value":0.79},"dilutedEps@2010Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":25,"unit":"USD/shares","start":"2010-10-01","end":"2010-12-31","value":0.45},"dilutedEps@FY2010":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2010-01-01","end":"2010-12-31","value":2.09},"dilutedEps@2011Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-01-01","end":"2011-03-31","value":0.64},"dilutedEps@2011Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-04-01","end":"2011-06-30","value":1.03},"dilutedEps@2011Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-07-01","end":"2011-09-30","value":0.91},"dilutedEps@2011Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":26,"unit":"USD/shares","start":"2011-10-01","end":"2011-12-31","value":0.9},"dilutedEps@FY2011":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2011-01-01","end":"2011-12-31","value":3.47},"dilutedEps@2012Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-01-01","end":"2012-03-31","value":0.97},"dilutedEps@2012Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-04-01","end":"2012-06-30","value":1.2},"dilutedEps@2012Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-07-01","end":"2012-09-30","value":1.32},"dilutedEps@2012Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":27,"unit":"USD/shares","start":"2012-10-01","end":"2012-12-31","value":0.7},"dilutedEps@FY2012":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2012-01-01","end":"2012-12-31","value":4.19},"dilutedEps@2013Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-01-01","end":"2013-03-31","value":0.88},"dilutedEps@2013Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-04-01","end":"2013-06-30","value":1.43},"dilutedEps@2013Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-07-01","end":"2013-09-30","value":1.19},"dilutedEps@2013Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":28,"unit":"USD/shares","start":"2013-10-01","end":"2013-12-31","value":0.81},"dilutedEps@FY2013":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2013-01-01","end":"2013-12-31","value":4.32},"dilutedEps@2014Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-01-01","end":"2014-03-31","value":1.19},"dilutedEps@2014Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-04-01","end":"2014-06-30","value":0.62},"dilutedEps@2014Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-07-01","end":"2014-09-30","value":1.03},"dilutedEps@2014Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":29,"unit":"USD/shares","start":"2014-10-01","end":"2014-12-31","value":0.77},"dilutedEps@FY2014":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2014-01-01","end":"2014-12-31","value":3.6},"dilutedEps@2015Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-01-01","end":"2015-03-31","value":1.47},"dilutedEps@2015Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-04-01","end":"2015-06-30","value":1.91},"dilutedEps@2015Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-07-01","end":"2015-09-30","value":1.88},"dilutedEps@2015Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":30,"unit":"USD/shares","start":"2015-10-01","end":"2015-12-31","value":-1.41},"dilutedEps@FY2015":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2015-01-01","end":"2015-12-31","value":3.9},"dilutedEps@2016Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-01-01","end":"2016-03-31","value":1.47},"dilutedEps@2016Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-04-01","end":"2016-06-30","value":2.12},"dilutedEps@2016Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-07-01","end":"2016-09-30","value":1.65},"dilutedEps@2016Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":31,"unit":"USD/shares","start":"2016-10-01","end":"2016-12-31","value":1.44},"dilutedEps@FY2016":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2016-01-01","end":"2016-12-31","value":6.67},"dilutedEps@2017Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-01-01","end":"2017-03-31","value":1.58},"dilutedEps@2017Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-04-01","end":"2017-06-30","value":1.84},"dilutedEps@2017Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-07-01","end":"2017-09-30","value":1.43},"dilutedEps@2017Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2017-10-01","end":"2017-12-31","value":5.27},"dilutedEps@FY2017":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2017-01-01","end":"2017-12-31","value":10.08},"dilutedEps@2018Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":55,"unit":"USD/shares","start":"2018-01-01","end":"2018-03-31","value":1.7},"dilutedEps@2018Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":56,"unit":"USD/shares","start":"2018-04-01","end":"2018-06-30","value":2.72},"dilutedEps@2018Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":57,"unit":"USD/shares","start":"2018-07-01","end":"2018-09-30","value":1.74},"dilutedEps@2018Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":0,"unit":"USD/shares","start":"2018-10-01","end":"2018-12-31","value":1.62},"dilutedEps@FY2018":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":2,"unit":"USD/shares","start":"2018-01-01","end":"2018-12-31","value":7.83},"dilutedEps@2019Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":3,"unit":"USD/shares","start":"2019-01-01","end":"2019-03-31","value":2.08},"dilutedEps@2019Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":4,"unit":"USD/shares","start":"2019-04-01","end":"2019-06-30","value":2.64},"dilutedEps@2019Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":5,"unit":"USD/shares","start":"2019-07-01","end":"2019-09-30","value":2.04},"dilutedEps@2019Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":1,"unit":"USD/shares","start":"2019-10-01","end":"2019-12-31","value":2.57},"dilutedEps@FY2019":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2019-01-01","end":"2019-12-31","value":9.34},"dilutedEps@2020Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-01-01","end":"2020-03-31","value":1.61},"dilutedEps@2020Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-04-01","end":"2020-06-30","value":1.63},"dilutedEps@2020Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-07-01","end":"2020-09-30","value":6.83},"dilutedEps@2020Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2020-10-01","end":"2020-12-31","value":5.43},"dilutedEps@FY2020":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":7,"unit":"USD/shares","start":"2020-01-01","end":"2020-12-31","value":15.51},"dilutedEps@2021Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":8,"unit":"USD/shares","start":"2021-01-01","end":"2021-03-31","value":5.52},"dilutedEps@2021Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":9,"unit":"USD/shares","start":"2021-04-01","end":"2021-06-30","value":10.35},"dilutedEps@2021Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":10,"unit":"USD/shares","start":"2021-07-01","end":"2021-09-30","value":9.33},"dilutedEps@2021Q4":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":6,"unit":"USD/shares","start":"2021-10-01","end":"2021-12-31","value":4.84},"dilutedEps@FY2021":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":11,"unit":"USD/shares","start":"2021-01-01","end":"2021-12-31","value":30.11},"dilutedEps@2022Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":12,"unit":"USD/shares","start":"2022-01-01","end":"2022-03-31","value":11.88},"dilutedEps@2022Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":13,"unit":"USD/shares","start":"2022-04-01","end":"2022-06-30","value":11.9},"dilutedEps@2022Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-07-01","end":"2022-09-30","value":12.48},"#247":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":47.14},"#248":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":15493616},"#249":{"kind":"computed","op":"product","terms":[{"ref":"#247"},{"ref":"#248"}],"value":730369058.24},"#250":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":14,"unit":"USD/shares","start":"2022-01-01","end":"2022-09-30","value":36.25},"#251":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-01-01","end":"2022-09-30","value":15943883},"#252":{"kind":"computed","op":"product","terms":[{"ref":"#250"},{"ref":"#251"}],"value":577965758.75},"#253":{"kind":"computed","op":"sum","terms":[{"ref":"#249"},{"ref":"#252","weight":-1}],"value":152403299.49},"#254":{"kind":"computed","op":"sum","terms":[{"ref":"#248","weight":4},{"ref":"#251","weight":-3}],"rule":"unaverage-quarter","value":14142815},"dilutedEps@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#253"},{"ref":"#254"}],"rule":"per-share-quarter","value":10.77602298340182},"dilutedEps@FY2022":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":15,"unit":"USD/shares","start":"2022-01-01","end":"2022-12-31","value":47.14},"dilutedEps@2023Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":16,"unit":"USD/shares","start":"2023-01-01","end":"2023-03-31","value":11.1},"dilutedEps@2023Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":17,"unit":"USD/shares","start":"2023-04-01","end":"2023-06-30","value":12.04},"dilutedEps@2023Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-07-01","end":"2023-09-30","value":11.65},"#255":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":42.73},"#256":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":13734799},"#257":{"kind":"computed","op":"product","terms":[{"ref":"#255"},{"ref":"#256"}],"value":586887961.27},"#258":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":18,"unit":"USD/shares","start":"2023-01-01","end":"2023-09-30","value":34.79},"#259":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-01-01","end":"2023-09-30","value":13816194},"#260":{"kind":"computed","op":"product","terms":[{"ref":"#258"},{"ref":"#259"}],"value":480665389.26},"#261":{"kind":"computed","op":"sum","terms":[{"ref":"#257"},{"ref":"#260","weight":-1}],"value":106222572.00999999},"#262":{"kind":"computed","op":"sum","terms":[{"ref":"#256","weight":4},{"ref":"#259","weight":-3}],"rule":"unaverage-quarter","value":13490614},"dilutedEps@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#261"},{"ref":"#262"}],"rule":"per-share-quarter","value":7.873813008807456},"dilutedEps@FY2023":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2023-01-01","end":"2023-12-31","value":42.73},"dilutedEps@2024Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":20,"unit":"USD/shares","start":"2024-01-01","end":"2024-03-31","value":10.8},"dilutedEps@2024Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":21,"unit":"USD/shares","start":"2024-04-01","end":"2024-06-30","value":10.17},"dilutedEps@2024Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-07-01","end":"2024-09-30","value":8.69},"#263":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":36.81},"#264":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":13249884},"#265":{"kind":"computed","op":"product","terms":[{"ref":"#263"},{"ref":"#264"}],"value":487728230.04},"#266":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2024-01-01","end":"2024-09-30","value":29.68},"#267":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-01-01","end":"2024-09-30","value":13299410},"#268":{"kind":"computed","op":"product","terms":[{"ref":"#266"},{"ref":"#267"}],"value":394726488.8},"#269":{"kind":"computed","op":"sum","terms":[{"ref":"#265"},{"ref":"#268","weight":-1}],"value":93001741.24000001},"#270":{"kind":"computed","op":"sum","terms":[{"ref":"#264","weight":4},{"ref":"#267","weight":-3}],"rule":"unaverage-quarter","value":13101306},"dilutedEps@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#269"},{"ref":"#270"}],"rule":"per-share-quarter","value":7.098661861649519},"dilutedEps@FY2024":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2024-01-01","end":"2024-12-31","value":36.81},"dilutedEps@2025Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2025-01-01","end":"2025-03-31","value":9.67},"dilutedEps@2025Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2025-04-01","end":"2025-06-30","value":10.82},"dilutedEps@2025Q3":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-07-01","end":"2025-09-30","value":1},"#271":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":25.24},"#272":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":12737232},"#273":{"kind":"computed","op":"product","terms":[{"ref":"#271"},{"ref":"#272"}],"value":321487735.68},"#274":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":22,"unit":"USD/shares","start":"2025-01-01","end":"2025-09-30","value":21.57},"#275":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-01-01","end":"2025-09-30","value":12905618},"#276":{"kind":"computed","op":"product","terms":[{"ref":"#274"},{"ref":"#275"}],"value":278374180.26},"#277":{"kind":"computed","op":"sum","terms":[{"ref":"#273"},{"ref":"#276","weight":-1}],"value":43113555.42000002},"#278":{"kind":"computed","op":"sum","terms":[{"ref":"#272","weight":4},{"ref":"#275","weight":-3}],"rule":"unaverage-quarter","value":12232074},"dilutedEps@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#277"},{"ref":"#278"}],"rule":"per-share-quarter","value":3.524631670802516},"dilutedEps@FY2025":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":19,"unit":"USD/shares","start":"2025-01-01","end":"2025-12-31","value":25.24},"dilutedEps@2026Q1":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":23,"unit":"USD/shares","start":"2026-01-01","end":"2026-03-31","value":10.85},"dilutedEps@2026Q2":{"kind":"filed","concept":"EarningsPerShareDiluted","filing":24,"unit":"USD/shares","start":"2026-04-01","end":"2026-06-30","value":8.64},"cash@FY2009":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":26,"unit":"USD","end":"2009-12-31","value":13221000},"cash@2010Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":32,"unit":"USD","end":"2010-06-30","value":32186000},"cash@2010Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":33,"unit":"USD","end":"2010-09-30","value":96162000},"cash@2010Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-12-31","value":19843000},"cash@FY2010":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":27,"unit":"USD","end":"2010-12-31","value":19843000},"cash@2011Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":34,"unit":"USD","end":"2011-03-31","value":44804000},"cash@2011Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":35,"unit":"USD","end":"2011-06-30","value":12285000},"cash@2011Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":36,"unit":"USD","end":"2011-09-30","value":11300000},"cash@2011Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-12-31","value":14895000},"cash@FY2011":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":28,"unit":"USD","end":"2011-12-31","value":14895000},"cash@2012Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":37,"unit":"USD","end":"2012-03-31","value":21316000},"cash@2012Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":38,"unit":"USD","end":"2012-06-30","value":9544000},"cash@2012Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":39,"unit":"USD","end":"2012-09-30","value":38822000},"cash@2012Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2012-12-31","value":4650000},"cash@FY2012":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":29,"unit":"USD","end":"2012-12-31","value":4650000},"cash@2013Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":40,"unit":"USD","end":"2013-03-31","value":17729000},"cash@2013Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":41,"unit":"USD","end":"2013-06-30","value":10852000},"cash@2013Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":42,"unit":"USD","end":"2013-09-30","value":26278000},"cash@2013Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2013-12-31","value":20215000},"cash@FY2013":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":30,"unit":"USD","end":"2013-12-31","value":20215000},"cash@2014Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":43,"unit":"USD","end":"2014-03-31","value":17687000},"cash@2014Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":44,"unit":"USD","end":"2014-06-30","value":21295000},"cash@2014Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":45,"unit":"USD","end":"2014-09-30","value":50652000},"cash@2014Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":40975000},"cash@FY2014":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2014-12-31","value":40975000},"cash@2015Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2015-03-31","value":26279000},"cash@2015Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":47,"unit":"USD","end":"2015-06-30","value":24225000},"cash@2015Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2015-09-30","value":22381000},"cash@2015Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-12-31","value":13037000},"cash@FY2015":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":31,"unit":"USD","end":"2015-12-31","value":13037000},"cash@2016Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":46,"unit":"USD","end":"2016-03-31","value":22381000},"cash@2016Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2016-06-30","value":24965000},"cash@2016Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2016-09-30","value":22918000},"cash@2016Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":20992000},"cash@FY2016":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2016-12-31","value":20992000},"cash@2017Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":49,"unit":"USD","end":"2017-03-31","value":33770000},"cash@2017Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":50,"unit":"USD","end":"2017-06-30","value":26573000},"cash@2017Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":51,"unit":"USD","end":"2017-09-30","value":66883000},"cash@2017Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":28787000},"cash@FY2017":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":0,"unit":"USD","end":"2017-12-31","value":28787000},"cash@2018Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":52,"unit":"USD","end":"2018-03-31","value":33090000},"cash@2018Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":53,"unit":"USD","end":"2018-06-30","value":41575000},"cash@2018Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":54,"unit":"USD","end":"2018-09-30","value":32027000},"cash@2018Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":15900000},"cash@FY2018":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":1,"unit":"USD","end":"2018-12-31","value":15900000},"cash@2019Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":55,"unit":"USD","end":"2019-03-31","value":33623000},"cash@2019Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":56,"unit":"USD","end":"2019-06-30","value":37740000},"cash@2019Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":57,"unit":"USD","end":"2019-09-30","value":41000000},"cash@2019Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":23800000},"cash@FY2019":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":2,"unit":"USD","end":"2019-12-31","value":23800000},"cash@2020Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":3,"unit":"USD","end":"2020-03-31","value":19200000},"cash@2020Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":4,"unit":"USD","end":"2020-06-30","value":72700000},"cash@2020Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":5,"unit":"USD","end":"2020-09-30","value":66200000},"cash@2020Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":69000000},"cash@FY2020":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":6,"unit":"USD","end":"2020-12-31","value":69000000},"cash@2021Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":58,"unit":"USD","end":"2021-03-31","value":82900000},"cash@2021Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":59,"unit":"USD","end":"2021-06-30","value":198700000},"cash@2021Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":60,"unit":"USD","end":"2021-09-30","value":296900000},"cash@2021Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":14900000},"cash@FY2021":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":7,"unit":"USD","end":"2021-12-31","value":14900000},"cash@2022Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":8,"unit":"USD","end":"2022-03-31","value":16600000},"cash@2022Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":9,"unit":"USD","end":"2022-06-30","value":26300000},"cash@2022Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":10,"unit":"USD","end":"2022-09-30","value":20500000},"cash@2022Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":47900000},"cash@FY2022":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":11,"unit":"USD","end":"2022-12-31","value":47900000},"cash@2023Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":12,"unit":"USD","end":"2023-03-31","value":21300000},"cash@2023Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":13,"unit":"USD","end":"2023-06-30","value":22800000},"cash@2023Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":14,"unit":"USD","end":"2023-09-30","value":52900000},"cash@2023Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":57200000},"cash@FY2023":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":15,"unit":"USD","end":"2023-12-31","value":57200000},"cash@2024Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":16,"unit":"USD","end":"2024-03-31","value":41900000},"cash@2024Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":17,"unit":"USD","end":"2024-06-30","value":64400000},"cash@2024Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":18,"unit":"USD","end":"2024-09-30","value":58700000},"cash@2024Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":34400000},"cash@FY2024":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":19,"unit":"USD","end":"2024-12-31","value":34400000},"cash@2025Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":20,"unit":"USD","end":"2025-03-31","value":70500000},"cash@2025Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":21,"unit":"USD","end":"2025-06-30","value":52700000},"cash@2025Q3":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":22,"unit":"USD","end":"2025-09-30","value":30800000},"cash@2025Q4":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":32500000},"cash@FY2025":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2025-12-31","value":32500000},"cash@2026Q1":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":23,"unit":"USD","end":"2026-03-31","value":41700000},"cash@2026Q2":{"kind":"filed","concept":"CashAndCashEquivalentsAtCarryingValue","filing":24,"unit":"USD","end":"2026-06-30","value":164500000},"currentAssets@2010Q4":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":1019234000},"currentAssets@FY2010":{"kind":"filed","concept":"AssetsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":1019234000},"currentAssets@2011Q2":{"kind":"filed","concept":"AssetsCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":995608000},"currentAssets@2011Q3":{"kind":"filed","concept":"AssetsCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":937433000},"currentAssets@2011Q4":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-12-31","value":1175584000},"currentAssets@FY2011":{"kind":"filed","concept":"AssetsCurrent","filing":26,"unit":"USD","end":"2011-12-31","value":1175584000},"currentAssets@2012Q1":{"kind":"filed","concept":"AssetsCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":1251242000},"currentAssets@2012Q2":{"kind":"filed","concept":"AssetsCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":1385111000},"currentAssets@2012Q3":{"kind":"filed","concept":"AssetsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":1446731000},"currentAssets@2012Q4":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2012-12-31","value":1566181000},"currentAssets@FY2012":{"kind":"filed","concept":"AssetsCurrent","filing":27,"unit":"USD","end":"2012-12-31","value":1566181000},"currentAssets@2013Q1":{"kind":"filed","concept":"AssetsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":1739055000},"currentAssets@2013Q2":{"kind":"filed","concept":"AssetsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":1730800000},"currentAssets@2013Q3":{"kind":"filed","concept":"AssetsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":1707975000},"currentAssets@2013Q4":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2013-12-31","value":1967938000},"currentAssets@FY2013":{"kind":"filed","concept":"AssetsCurrent","filing":28,"unit":"USD","end":"2013-12-31","value":1967938000},"currentAssets@2014Q1":{"kind":"filed","concept":"AssetsCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":1936273000},"currentAssets@2014Q2":{"kind":"filed","concept":"AssetsCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":2024203000},"currentAssets@2014Q3":{"kind":"filed","concept":"AssetsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":1929255000},"currentAssets@2014Q4":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":2035219000},"currentAssets@FY2014":{"kind":"filed","concept":"AssetsCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":2035219000},"currentAssets@2015Q1":{"kind":"filed","concept":"AssetsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":1982489000},"currentAssets@2015Q2":{"kind":"filed","concept":"AssetsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":2099365000},"currentAssets@2015Q3":{"kind":"filed","concept":"AssetsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":2044790000},"currentAssets@2015Q4":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2015-12-31","value":2188370000},"currentAssets@FY2015":{"kind":"filed","concept":"AssetsCurrent","filing":30,"unit":"USD","end":"2015-12-31","value":2188370000},"currentAssets@2016Q1":{"kind":"filed","concept":"AssetsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":2254079000},"currentAssets@2016Q2":{"kind":"filed","concept":"AssetsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":2201957000},"currentAssets@2016Q3":{"kind":"filed","concept":"AssetsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":2098438000},"currentAssets@2016Q4":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2150587000},"currentAssets@FY2016":{"kind":"filed","concept":"AssetsCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2150587000},"currentAssets@2017Q1":{"kind":"filed","concept":"AssetsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":2153077000},"currentAssets@2017Q2":{"kind":"filed","concept":"AssetsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":2293872000},"currentAssets@2017Q3":{"kind":"filed","concept":"AssetsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":2232655000},"currentAssets@2017Q4":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2329186000},"currentAssets@FY2017":{"kind":"filed","concept":"AssetsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2329186000},"currentAssets@2018Q1":{"kind":"filed","concept":"AssetsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":2413198000},"currentAssets@2018Q2":{"kind":"filed","concept":"AssetsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":2271826000},"currentAssets@2018Q3":{"kind":"filed","concept":"AssetsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":2248706000},"currentAssets@2018Q4":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2402400000},"currentAssets@FY2018":{"kind":"filed","concept":"AssetsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2402400000},"currentAssets@2019Q1":{"kind":"filed","concept":"AssetsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":2433071000},"currentAssets@2019Q2":{"kind":"filed","concept":"AssetsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":2362134000},"currentAssets@2019Q3":{"kind":"filed","concept":"AssetsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":2386500000},"currentAssets@2019Q4":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2516300000},"currentAssets@FY2019":{"kind":"filed","concept":"AssetsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2516300000},"currentAssets@2020Q1":{"kind":"filed","concept":"AssetsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":2399300000},"currentAssets@2020Q2":{"kind":"filed","concept":"AssetsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1834600000},"currentAssets@2020Q3":{"kind":"filed","concept":"AssetsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":1916600000},"currentAssets@2020Q4":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2004200000},"currentAssets@FY2020":{"kind":"filed","concept":"AssetsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":2004200000},"currentAssets@2021Q1":{"kind":"filed","concept":"AssetsCurrent","filing":58,"unit":"USD","end":"2021-03-31","value":1911200000},"currentAssets@2021Q2":{"kind":"filed","concept":"AssetsCurrent","filing":59,"unit":"USD","end":"2021-06-30","value":1689800000},"currentAssets@2021Q3":{"kind":"filed","concept":"AssetsCurrent","filing":60,"unit":"USD","end":"2021-09-30","value":1570800000},"currentAssets@2021Q4":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1666200000},"currentAssets@FY2021":{"kind":"filed","concept":"AssetsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1666200000},"currentAssets@2022Q1":{"kind":"filed","concept":"AssetsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":1647500000},"currentAssets@2022Q2":{"kind":"filed","concept":"AssetsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":1676300000},"currentAssets@2022Q3":{"kind":"filed","concept":"AssetsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":1695100000},"currentAssets@2022Q4":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1985300000},"currentAssets@FY2022":{"kind":"filed","concept":"AssetsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1985300000},"currentAssets@2023Q1":{"kind":"filed","concept":"AssetsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":2097700000},"currentAssets@2023Q2":{"kind":"filed","concept":"AssetsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":2348900000},"currentAssets@2023Q3":{"kind":"filed","concept":"AssetsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":2375100000},"currentAssets@2023Q4":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":2791300000},"currentAssets@FY2023":{"kind":"filed","concept":"AssetsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":2791300000},"currentAssets@2024Q1":{"kind":"filed","concept":"AssetsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":2834800000},"currentAssets@2024Q2":{"kind":"filed","concept":"AssetsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":3170700000},"currentAssets@2024Q3":{"kind":"filed","concept":"AssetsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":3625700000},"currentAssets@2024Q4":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3497300000},"currentAssets@FY2024":{"kind":"filed","concept":"AssetsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3497300000},"currentAssets@2025Q1":{"kind":"filed","concept":"AssetsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":3508800000},"currentAssets@2025Q2":{"kind":"filed","concept":"AssetsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":3433700000},"currentAssets@2025Q3":{"kind":"filed","concept":"AssetsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":3550100000},"currentAssets@2025Q4":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":3662600000},"currentAssets@FY2025":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":3662600000},"currentAssets@2026Q1":{"kind":"filed","concept":"AssetsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":3507300000},"currentAssets@2026Q2":{"kind":"filed","concept":"AssetsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":3672900000},"totalAssets@2010Q4":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":2201964000},"totalAssets@FY2010":{"kind":"filed","concept":"Assets","filing":25,"unit":"USD","end":"2010-12-31","value":2201964000},"totalAssets@2011Q2":{"kind":"filed","concept":"Assets","filing":32,"unit":"USD","end":"2011-06-30","value":2247877000},"totalAssets@2011Q3":{"kind":"filed","concept":"Assets","filing":33,"unit":"USD","end":"2011-09-30","value":2195302000},"totalAssets@2011Q4":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":2476343000},"totalAssets@FY2011":{"kind":"filed","concept":"Assets","filing":26,"unit":"USD","end":"2011-12-31","value":2476343000},"totalAssets@2012Q1":{"kind":"filed","concept":"Assets","filing":34,"unit":"USD","end":"2012-03-31","value":2599824000},"totalAssets@2012Q2":{"kind":"filed","concept":"Assets","filing":35,"unit":"USD","end":"2012-06-30","value":2795257000},"totalAssets@2012Q3":{"kind":"filed","concept":"Assets","filing":36,"unit":"USD","end":"2012-09-30","value":2866785000},"totalAssets@2012Q4":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2012-12-31","value":3023015000},"totalAssets@FY2012":{"kind":"filed","concept":"Assets","filing":27,"unit":"USD","end":"2012-12-31","value":3023015000},"totalAssets@2013Q1":{"kind":"filed","concept":"Assets","filing":37,"unit":"USD","end":"2013-03-31","value":3425960000},"totalAssets@2013Q2":{"kind":"filed","concept":"Assets","filing":38,"unit":"USD","end":"2013-06-30","value":3409318000},"totalAssets@2013Q3":{"kind":"filed","concept":"Assets","filing":39,"unit":"USD","end":"2013-09-30","value":3409908000},"totalAssets@2013Q4":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2013-12-31","value":3819478000},"totalAssets@FY2013":{"kind":"filed","concept":"Assets","filing":28,"unit":"USD","end":"2013-12-31","value":3819478000},"totalAssets@2014Q1":{"kind":"filed","concept":"Assets","filing":40,"unit":"USD","end":"2014-03-31","value":3825937000},"totalAssets@2014Q2":{"kind":"filed","concept":"Assets","filing":41,"unit":"USD","end":"2014-06-30","value":3976890000},"totalAssets@2014Q3":{"kind":"filed","concept":"Assets","filing":42,"unit":"USD","end":"2014-09-30","value":3962509000},"totalAssets@2014Q4":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2014-12-31","value":4141492000},"totalAssets@FY2014":{"kind":"filed","concept":"Assets","filing":29,"unit":"USD","end":"2014-12-31","value":4141492000},"totalAssets@2015Q1":{"kind":"filed","concept":"Assets","filing":43,"unit":"USD","end":"2015-03-31","value":4098467000},"totalAssets@2015Q2":{"kind":"filed","concept":"Assets","filing":44,"unit":"USD","end":"2015-06-30","value":4302974000},"totalAssets@2015Q3":{"kind":"filed","concept":"Assets","filing":45,"unit":"USD","end":"2015-09-30","value":4292050000},"totalAssets@2015Q4":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-12-31","value":4396716000},"totalAssets@FY2015":{"kind":"filed","concept":"Assets","filing":30,"unit":"USD","end":"2015-12-31","value":4396716000},"totalAssets@2016Q1":{"kind":"filed","concept":"Assets","filing":46,"unit":"USD","end":"2016-03-31","value":4533846000},"totalAssets@2016Q2":{"kind":"filed","concept":"Assets","filing":47,"unit":"USD","end":"2016-06-30","value":4500800000},"totalAssets@2016Q3":{"kind":"filed","concept":"Assets","filing":48,"unit":"USD","end":"2016-09-30","value":4421064000},"totalAssets@2016Q4":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-12-31","value":4461903000},"totalAssets@FY2016":{"kind":"filed","concept":"Assets","filing":31,"unit":"USD","end":"2016-12-31","value":4461903000},"totalAssets@2017Q1":{"kind":"filed","concept":"Assets","filing":49,"unit":"USD","end":"2017-03-31","value":4489363000},"totalAssets@2017Q2":{"kind":"filed","concept":"Assets","filing":50,"unit":"USD","end":"2017-06-30","value":4644585000},"totalAssets@2017Q3":{"kind":"filed","concept":"Assets","filing":51,"unit":"USD","end":"2017-09-30","value":4730994000},"totalAssets@2017Q4":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4871065000},"totalAssets@FY2017":{"kind":"filed","concept":"Assets","filing":0,"unit":"USD","end":"2017-12-31","value":4871065000},"totalAssets@2018Q1":{"kind":"filed","concept":"Assets","filing":52,"unit":"USD","end":"2018-03-31","value":5058478000},"totalAssets@2018Q2":{"kind":"filed","concept":"Assets","filing":53,"unit":"USD","end":"2018-06-30","value":4886742000},"totalAssets@2018Q3":{"kind":"filed","concept":"Assets","filing":54,"unit":"USD","end":"2018-09-30","value":4880866000},"totalAssets@2018Q4":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":5001100000},"totalAssets@FY2018":{"kind":"filed","concept":"Assets","filing":1,"unit":"USD","end":"2018-12-31","value":5001100000},"totalAssets@2019Q1":{"kind":"filed","concept":"Assets","filing":55,"unit":"USD","end":"2019-03-31","value":5263491000},"totalAssets@2019Q2":{"kind":"filed","concept":"Assets","filing":56,"unit":"USD","end":"2019-06-30","value":5225761000},"totalAssets@2019Q3":{"kind":"filed","concept":"Assets","filing":57,"unit":"USD","end":"2019-09-30","value":5329000000},"totalAssets@2019Q4":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":5570200000},"totalAssets@FY2019":{"kind":"filed","concept":"Assets","filing":2,"unit":"USD","end":"2019-12-31","value":5570200000},"totalAssets@2020Q1":{"kind":"filed","concept":"Assets","filing":3,"unit":"USD","end":"2020-03-31","value":5441100000},"totalAssets@2020Q2":{"kind":"filed","concept":"Assets","filing":4,"unit":"USD","end":"2020-06-30","value":4859600000},"totalAssets@2020Q3":{"kind":"filed","concept":"Assets","filing":5,"unit":"USD","end":"2020-09-30","value":4983400000},"totalAssets@2020Q4":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":5089400000},"totalAssets@FY2020":{"kind":"filed","concept":"Assets","filing":6,"unit":"USD","end":"2020-12-31","value":5089400000},"totalAssets@2021Q1":{"kind":"filed","concept":"Assets","filing":58,"unit":"USD","end":"2021-03-31","value":5065100000},"totalAssets@2021Q2":{"kind":"filed","concept":"Assets","filing":59,"unit":"USD","end":"2021-06-30","value":4855900000},"totalAssets@2021Q3":{"kind":"filed","concept":"Assets","filing":60,"unit":"USD","end":"2021-09-30","value":4757600000},"totalAssets@2021Q4":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":5749400000},"totalAssets@FY2021":{"kind":"filed","concept":"Assets","filing":7,"unit":"USD","end":"2021-12-31","value":5749400000},"totalAssets@2022Q1":{"kind":"filed","concept":"Assets","filing":8,"unit":"USD","end":"2022-03-31","value":6039600000},"totalAssets@2022Q2":{"kind":"filed","concept":"Assets","filing":9,"unit":"USD","end":"2022-06-30","value":6102800000},"totalAssets@2022Q3":{"kind":"filed","concept":"Assets","filing":10,"unit":"USD","end":"2022-09-30","value":6251500000},"totalAssets@2022Q4":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":6717500000},"totalAssets@FY2022":{"kind":"filed","concept":"Assets","filing":11,"unit":"USD","end":"2022-12-31","value":6717500000},"totalAssets@2023Q1":{"kind":"filed","concept":"Assets","filing":12,"unit":"USD","end":"2023-03-31","value":6923200000},"totalAssets@2023Q2":{"kind":"filed","concept":"Assets","filing":13,"unit":"USD","end":"2023-06-30","value":7424600000},"totalAssets@2023Q3":{"kind":"filed","concept":"Assets","filing":14,"unit":"USD","end":"2023-09-30","value":7439600000},"totalAssets@2023Q4":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":7774100000},"totalAssets@FY2023":{"kind":"filed","concept":"Assets","filing":15,"unit":"USD","end":"2023-12-31","value":7774100000},"totalAssets@2024Q1":{"kind":"filed","concept":"Assets","filing":16,"unit":"USD","end":"2024-03-31","value":8509900000},"totalAssets@2024Q2":{"kind":"filed","concept":"Assets","filing":17,"unit":"USD","end":"2024-06-30","value":8850300000},"totalAssets@2024Q3":{"kind":"filed","concept":"Assets","filing":18,"unit":"USD","end":"2024-09-30","value":9976500000},"totalAssets@2024Q4":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":9824200000},"totalAssets@FY2024":{"kind":"filed","concept":"Assets","filing":19,"unit":"USD","end":"2024-12-31","value":9824200000},"totalAssets@2025Q1":{"kind":"filed","concept":"Assets","filing":20,"unit":"USD","end":"2025-03-31","value":9887000000},"totalAssets@2025Q2":{"kind":"filed","concept":"Assets","filing":21,"unit":"USD","end":"2025-06-30","value":10229900000},"totalAssets@2025Q3":{"kind":"filed","concept":"Assets","filing":22,"unit":"USD","end":"2025-09-30","value":10390600000},"totalAssets@2025Q4":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":10349600000},"totalAssets@FY2025":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2025-12-31","value":10349600000},"totalAssets@2026Q1":{"kind":"filed","concept":"Assets","filing":23,"unit":"USD","end":"2026-03-31","value":10062400000},"totalAssets@2026Q2":{"kind":"filed","concept":"Assets","filing":24,"unit":"USD","end":"2026-06-30","value":10286500000},"currentLiabilities@2014Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":1922199000},"currentLiabilities@FY2014":{"kind":"filed","concept":"LiabilitiesCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":1922199000},"currentLiabilities@2010Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":894934000},"currentLiabilities@FY2010":{"kind":"filed","concept":"LiabilitiesCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":894934000},"currentLiabilities@2011Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":857221000},"currentLiabilities@2011Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":801919000},"currentLiabilities@2011Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-12-31","value":1044947000},"currentLiabilities@FY2011":{"kind":"filed","concept":"LiabilitiesCurrent","filing":26,"unit":"USD","end":"2011-12-31","value":1044947000},"currentLiabilities@2012Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":1122081000},"currentLiabilities@2012Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":35,"unit":"USD","end":"2012-06-30","value":1270315000},"currentLiabilities@2012Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":1268791000},"currentLiabilities@2012Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2012-12-31","value":1395578000},"currentLiabilities@FY2012":{"kind":"filed","concept":"LiabilitiesCurrent","filing":27,"unit":"USD","end":"2012-12-31","value":1395578000},"currentLiabilities@2013Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":1663187000},"currentLiabilities@2013Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":1642842000},"currentLiabilities@2013Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":1584517000},"currentLiabilities@2013Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2013-12-31","value":1865176000},"currentLiabilities@FY2013":{"kind":"filed","concept":"LiabilitiesCurrent","filing":28,"unit":"USD","end":"2013-12-31","value":1865176000},"currentLiabilities@2014Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":1850919000},"currentLiabilities@2014Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":1813047000},"currentLiabilities@2014Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":1802639000},"currentLiabilities@2015Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":1817106000},"currentLiabilities@2015Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":2010599000},"currentLiabilities@2015Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":1981847000},"currentLiabilities@2015Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2015-12-31","value":2039268000},"currentLiabilities@FY2015":{"kind":"filed","concept":"LiabilitiesCurrent","filing":30,"unit":"USD","end":"2015-12-31","value":2039268000},"currentLiabilities@2016Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":2103353000},"currentLiabilities@2016Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":2111874000},"currentLiabilities@2016Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":2026549000},"currentLiabilities@2016Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2053117000},"currentLiabilities@FY2016":{"kind":"filed","concept":"LiabilitiesCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":2053117000},"currentLiabilities@2017Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":2021275000},"currentLiabilities@2017Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":2126854000},"currentLiabilities@2017Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":2136283000},"currentLiabilities@2017Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2198487000},"currentLiabilities@FY2017":{"kind":"filed","concept":"LiabilitiesCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":2198487000},"currentLiabilities@2018Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":2267158000},"currentLiabilities@2018Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":2116761000},"currentLiabilities@2018Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":2190666000},"currentLiabilities@2018Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2386600000},"currentLiabilities@FY2018":{"kind":"filed","concept":"LiabilitiesCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":2386600000},"currentLiabilities@2019Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":2436742000},"currentLiabilities@2019Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":2335340000},"currentLiabilities@2019Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":2397300000},"currentLiabilities@2019Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2422300000},"currentLiabilities@FY2019":{"kind":"filed","concept":"LiabilitiesCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":2422300000},"currentLiabilities@2020Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":2640400000},"currentLiabilities@2020Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":1775100000},"currentLiabilities@2020Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":1812100000},"currentLiabilities@2020Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1842700000},"currentLiabilities@FY2020":{"kind":"filed","concept":"LiabilitiesCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":1842700000},"currentLiabilities@2021Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":58,"unit":"USD","end":"2021-03-31","value":1712500000},"currentLiabilities@2021Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":59,"unit":"USD","end":"2021-06-30","value":1272000000},"currentLiabilities@2021Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":60,"unit":"USD","end":"2021-09-30","value":1046100000},"currentLiabilities@2021Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1543600000},"currentLiabilities@FY2021":{"kind":"filed","concept":"LiabilitiesCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":1543600000},"currentLiabilities@2022Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":1618900000},"currentLiabilities@2022Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":1682400000},"currentLiabilities@2022Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":1647100000},"currentLiabilities@2022Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1921400000},"currentLiabilities@FY2022":{"kind":"filed","concept":"LiabilitiesCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":1921400000},"currentLiabilities@2023Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":2054400000},"currentLiabilities@2023Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":2122300000},"currentLiabilities@2023Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":2174600000},"currentLiabilities@2023Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":2505700000},"currentLiabilities@FY2023":{"kind":"filed","concept":"LiabilitiesCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":2505700000},"currentLiabilities@2024Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":2722000000},"currentLiabilities@2024Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":3097700000},"currentLiabilities@2024Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":3623900000},"currentLiabilities@2024Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3396800000},"currentLiabilities@FY2024":{"kind":"filed","concept":"LiabilitiesCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":3396800000},"currentLiabilities@2025Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":3503900000},"currentLiabilities@2025Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":3279300000},"currentLiabilities@2025Q3":{"kind":"filed","concept":"LiabilitiesCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":3335200000},"currentLiabilities@2025Q4":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":3403100000},"currentLiabilities@FY2025":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":3403100000},"currentLiabilities@2026Q1":{"kind":"filed","concept":"LiabilitiesCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":3701100000},"currentLiabilities@2026Q2":{"kind":"filed","concept":"LiabilitiesCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":3601500000},"totalLiabilities@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4"},{"ref":"temporaryEquity@2011Q4","weight":-1},{"ref":"equity@2011Q4","weight":-1}],"rule":"accounting-identity","value":1669243000},"totalLiabilities@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011"},{"ref":"temporaryEquity@FY2011","weight":-1},{"ref":"equity@FY2011","weight":-1}],"rule":"accounting-identity","value":1669243000},"totalLiabilities@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3"},{"ref":"temporaryEquity@2012Q3","weight":-1},{"ref":"equity@2012Q3","weight":-1}],"rule":"accounting-identity","value":1991188000},"totalLiabilities@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4"},{"ref":"temporaryEquity@2012Q4","weight":-1},{"ref":"equity@2012Q4","weight":-1}],"rule":"accounting-identity","value":2130226000},"totalLiabilities@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012"},{"ref":"temporaryEquity@FY2012","weight":-1},{"ref":"equity@FY2012","weight":-1}],"rule":"accounting-identity","value":2130226000},"totalLiabilities@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1"},{"ref":"temporaryEquity@2013Q1","weight":-1},{"ref":"equity@2013Q1","weight":-1}],"rule":"accounting-identity","value":2433124000},"totalLiabilities@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2"},{"ref":"temporaryEquity@2013Q2","weight":-1},{"ref":"equity@2013Q2","weight":-1}],"rule":"accounting-identity","value":2387994000},"totalLiabilities@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3"},{"ref":"temporaryEquity@2013Q3","weight":-1},{"ref":"equity@2013Q3","weight":-1}],"rule":"accounting-identity","value":2356992000},"totalLiabilities@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4"},{"ref":"temporaryEquity@2013Q4","weight":-1},{"ref":"equity@2013Q4","weight":-1}],"rule":"accounting-identity","value":2755209000},"totalLiabilities@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013"},{"ref":"temporaryEquity@FY2013","weight":-1},{"ref":"equity@FY2013","weight":-1}],"rule":"accounting-identity","value":2755209000},"totalLiabilities@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1"},{"ref":"temporaryEquity@2014Q1","weight":-1},{"ref":"equity@2014Q1","weight":-1}],"rule":"accounting-identity","value":2740683000},"totalLiabilities@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2"},{"ref":"temporaryEquity@2014Q2","weight":-1},{"ref":"equity@2014Q2","weight":-1}],"rule":"accounting-identity","value":2986960000},"totalLiabilities@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3"},{"ref":"temporaryEquity@2014Q3","weight":-1},{"ref":"equity@2014Q3","weight":-1}],"rule":"accounting-identity","value":2977184000},"totalLiabilities@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4"},{"ref":"temporaryEquity@2014Q4","weight":-1},{"ref":"equity@2014Q4","weight":-1}],"rule":"accounting-identity","value":3163482000},"totalLiabilities@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014"},{"ref":"temporaryEquity@FY2014","weight":-1},{"ref":"equity@FY2014","weight":-1}],"rule":"accounting-identity","value":3163482000},"#279":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":25,"unit":"USD","end":"2010-12-31","value":412950000},"#280":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":25,"unit":"USD","end":"2010-12-31","value":53189000},"totalDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":466139000},"totalDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#279"},{"ref":"#280"}],"rule":"component-sum","value":466139000},"#281":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":32,"unit":"USD","end":"2011-06-30","value":453717000},"#282":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":32,"unit":"USD","end":"2011-06-30","value":12874000},"totalDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#281"},{"ref":"#282"}],"rule":"component-sum","value":466591000},"#283":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":33,"unit":"USD","end":"2011-09-30","value":473193000},"#284":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":33,"unit":"USD","end":"2011-09-30","value":14003000},"totalDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#283"},{"ref":"#284"}],"rule":"component-sum","value":487196000},"#285":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":26,"unit":"USD","end":"2011-12-31","value":482601000},"#286":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":26,"unit":"USD","end":"2011-12-31","value":14663000},"totalDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":497264000},"totalDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#285"},{"ref":"#286"}],"rule":"component-sum","value":497264000},"#287":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":34,"unit":"USD","end":"2012-03-31","value":494745000},"#288":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":34,"unit":"USD","end":"2012-03-31","value":15616000},"totalDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#287"},{"ref":"#288"}],"rule":"component-sum","value":510361000},"#289":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":35,"unit":"USD","end":"2012-06-30","value":516970000},"totalDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#289"}],"rule":"component-sum","value":516970000},"#290":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":36,"unit":"USD","end":"2012-09-30","value":546094000},"#291":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":36,"unit":"USD","end":"2012-09-30","value":30293000},"totalDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#290"},{"ref":"#291"}],"rule":"component-sum","value":576387000},"#292":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":27,"unit":"USD","end":"2012-12-31","value":555016000},"#293":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":27,"unit":"USD","end":"2012-12-31","value":31358000},"#294":{"kind":"filed","concept":"ShortTermBorrowings","filing":27,"unit":"USD","end":"2012-12-31","value":8700000},"totalDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":595074000},"totalDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#292"},{"ref":"#293"},{"ref":"#294"}],"rule":"component-sum","value":595074000},"#295":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":37,"unit":"USD","end":"2013-03-31","value":549739000},"#296":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":37,"unit":"USD","end":"2013-03-31","value":37209000},"#297":{"kind":"filed","concept":"ShortTermBorrowings","filing":37,"unit":"USD","end":"2013-03-31","value":14200000},"totalDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#295"},{"ref":"#296"},{"ref":"#297"}],"rule":"component-sum","value":601148000},"#298":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":38,"unit":"USD","end":"2013-06-30","value":541709000},"#299":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":38,"unit":"USD","end":"2013-06-30","value":24338000},"#300":{"kind":"filed","concept":"ShortTermBorrowings","filing":38,"unit":"USD","end":"2013-06-30","value":700000},"totalDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#298"},{"ref":"#299"},{"ref":"#300"}],"rule":"component-sum","value":566747000},"#301":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":39,"unit":"USD","end":"2013-09-30","value":560427000},"#302":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":39,"unit":"USD","end":"2013-09-30","value":27010000},"#303":{"kind":"filed","concept":"ShortTermBorrowings","filing":39,"unit":"USD","end":"2013-09-30","value":800000},"totalDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#301"},{"ref":"#302"},{"ref":"#303"}],"rule":"component-sum","value":588237000},"#304":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":28,"unit":"USD","end":"2013-12-31","value":663689000},"#305":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":28,"unit":"USD","end":"2013-12-31","value":36225000},"#306":{"kind":"filed","concept":"ShortTermBorrowings","filing":28,"unit":"USD","end":"2013-12-31","value":800000},"totalDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":700714000},"totalDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#304"},{"ref":"#305"},{"ref":"#306"}],"rule":"component-sum","value":700714000},"#307":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":40,"unit":"USD","end":"2014-03-31","value":665042000},"#308":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":40,"unit":"USD","end":"2014-03-31","value":29967000},"#309":{"kind":"filed","concept":"ShortTermBorrowings","filing":40,"unit":"USD","end":"2014-03-31","value":800000},"totalDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#307"},{"ref":"#308"},{"ref":"#309"}],"rule":"component-sum","value":695809000},"#310":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":41,"unit":"USD","end":"2014-06-30","value":938575000},"#311":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":41,"unit":"USD","end":"2014-06-30","value":30516000},"totalDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#310"},{"ref":"#311"}],"rule":"component-sum","value":969091000},"#312":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":42,"unit":"USD","end":"2014-09-30","value":938499000},"#313":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":42,"unit":"USD","end":"2014-09-30","value":41021000},"#314":{"kind":"filed","concept":"ShortTermBorrowings","filing":42,"unit":"USD","end":"2014-09-30","value":6500000},"totalDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#312"},{"ref":"#313"},{"ref":"#314"}],"rule":"component-sum","value":986020000},"#315":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":29,"unit":"USD","end":"2014-12-31","value":1008837000},"#316":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":29,"unit":"USD","end":"2014-12-31","value":72630000},"#317":{"kind":"filed","concept":"ShortTermBorrowings","filing":29,"unit":"USD","end":"2014-12-31","value":0},"totalDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1081467000},"totalDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#315"},{"ref":"#316"},{"ref":"#317"}],"rule":"component-sum","value":1081467000},"#318":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":43,"unit":"USD","end":"2015-03-31","value":1077964000},"#319":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":43,"unit":"USD","end":"2015-03-31","value":69275000},"totalDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#318"},{"ref":"#319"}],"rule":"component-sum","value":1147239000},"#320":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":44,"unit":"USD","end":"2015-06-30","value":1041852000},"#321":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":44,"unit":"USD","end":"2015-06-30","value":76442000},"totalDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#320"},{"ref":"#321"}],"rule":"component-sum","value":1118294000},"#322":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":45,"unit":"USD","end":"2015-09-30","value":1084161000},"#323":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":45,"unit":"USD","end":"2015-09-30","value":55959000},"totalDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#322"},{"ref":"#323"}],"rule":"component-sum","value":1140120000},"#324":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":30,"unit":"USD","end":"2015-12-31","value":1199534000},"#325":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":30,"unit":"USD","end":"2015-12-31","value":54991000},"#326":{"kind":"filed","concept":"ShortTermBorrowings","filing":30,"unit":"USD","end":"2015-12-31","value":3000000},"totalDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"},{"ref":"#326"}],"rule":"component-sum","value":1257525000},"totalDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#324"},{"ref":"#325"},{"ref":"#326"}],"rule":"component-sum","value":1257525000},"#327":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":46,"unit":"USD","end":"2016-03-31","value":1256679000},"#328":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":46,"unit":"USD","end":"2016-03-31","value":37506000},"#329":{"kind":"filed","concept":"ShortTermBorrowings","filing":46,"unit":"USD","end":"2016-03-31","value":10300000},"totalDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#327"},{"ref":"#328"},{"ref":"#329"}],"rule":"component-sum","value":1304485000},"#330":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":47,"unit":"USD","end":"2016-06-30","value":1250940000},"#331":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":47,"unit":"USD","end":"2016-06-30","value":42993000},"#332":{"kind":"filed","concept":"ShortTermBorrowings","filing":47,"unit":"USD","end":"2016-06-30","value":9600000},"totalDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#330"},{"ref":"#331"},{"ref":"#332"}],"rule":"component-sum","value":1303533000},"#333":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":48,"unit":"USD","end":"2016-09-30","value":1232717000},"#334":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":48,"unit":"USD","end":"2016-09-30","value":62349000},"#335":{"kind":"filed","concept":"ShortTermBorrowings","filing":48,"unit":"USD","end":"2016-09-30","value":17000000},"totalDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#333"},{"ref":"#334"},{"ref":"#335"}],"rule":"component-sum","value":1312066000},"#336":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":31,"unit":"USD","end":"2016-12-31","value":1212809000},"#337":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":31,"unit":"USD","end":"2016-12-31","value":72419000},"#338":{"kind":"filed","concept":"ShortTermBorrowings","filing":31,"unit":"USD","end":"2016-12-31","value":16200000},"totalDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"},{"ref":"#338"}],"rule":"component-sum","value":1301428000},"totalDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#336"},{"ref":"#337"},{"ref":"#338"}],"rule":"component-sum","value":1301428000},"#339":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":49,"unit":"USD","end":"2017-03-31","value":1224718000},"#340":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":49,"unit":"USD","end":"2017-03-31","value":46340000},"#341":{"kind":"filed","concept":"ShortTermBorrowings","filing":49,"unit":"USD","end":"2017-03-31","value":7400000},"totalDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#339"},{"ref":"#340"},{"ref":"#341"}],"rule":"component-sum","value":1278458000},"#342":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":50,"unit":"USD","end":"2017-06-30","value":1263845000},"#343":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":50,"unit":"USD","end":"2017-06-30","value":53184000},"#344":{"kind":"filed","concept":"ShortTermBorrowings","filing":50,"unit":"USD","end":"2017-06-30","value":12900000},"totalDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#342"},{"ref":"#343"},{"ref":"#344"}],"rule":"component-sum","value":1329929000},"#345":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":51,"unit":"USD","end":"2017-09-30","value":1292689000},"#346":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":51,"unit":"USD","end":"2017-09-30","value":80996000},"#347":{"kind":"filed","concept":"ShortTermBorrowings","filing":51,"unit":"USD","end":"2017-09-30","value":38300000},"totalDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#345"},{"ref":"#346"},{"ref":"#347"}],"rule":"component-sum","value":1411985000},"#348":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":0,"unit":"USD","end":"2017-12-31","value":1318184000},"#349":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":0,"unit":"USD","end":"2017-12-31","value":77609000},"totalDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1395793000},"totalDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#348"},{"ref":"#349"}],"rule":"component-sum","value":1395793000},"#350":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":52,"unit":"USD","end":"2018-03-31","value":1376770000},"#351":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":52,"unit":"USD","end":"2018-03-31","value":58195000},"totalDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#350"},{"ref":"#351"}],"rule":"component-sum","value":1434965000},"#352":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":53,"unit":"USD","end":"2018-06-30","value":1357998000},"#353":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":53,"unit":"USD","end":"2018-06-30","value":76412000},"totalDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#352"},{"ref":"#353"}],"rule":"component-sum","value":1434410000},"#354":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":54,"unit":"USD","end":"2018-09-30","value":1304127000},"#355":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":54,"unit":"USD","end":"2018-09-30","value":76080000},"totalDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#354"},{"ref":"#355"}],"rule":"component-sum","value":1380207000},"#356":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":1,"unit":"USD","end":"2018-12-31","value":1281500000},"#357":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":1,"unit":"USD","end":"2018-12-31","value":93000000},"totalDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1374500000},"totalDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#356"},{"ref":"#357"}],"rule":"component-sum","value":1374500000},"#358":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":55,"unit":"USD","end":"2019-03-31","value":1262582000},"#359":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":55,"unit":"USD","end":"2019-03-31","value":96359000},"totalDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#358"},{"ref":"#359"}],"rule":"component-sum","value":1358941000},"#360":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":56,"unit":"USD","end":"2019-06-30","value":1295720000},"#361":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":56,"unit":"USD","end":"2019-06-30","value":71548000},"totalDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#360"},{"ref":"#361"}],"rule":"component-sum","value":1367268000},"#362":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":57,"unit":"USD","end":"2019-09-30","value":1308000000},"#363":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":57,"unit":"USD","end":"2019-09-30","value":66000000},"totalDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#362"},{"ref":"#363"}],"rule":"component-sum","value":1374000000},"#364":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":2,"unit":"USD","end":"2019-12-31","value":1432100000},"#365":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":2,"unit":"USD","end":"2019-12-31","value":59100000},"totalDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1491200000},"totalDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#364"},{"ref":"#365"}],"rule":"component-sum","value":1491200000},"#366":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":3,"unit":"USD","end":"2020-03-31","value":1137700000},"#367":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":3,"unit":"USD","end":"2020-03-31","value":354700000},"totalDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#366"},{"ref":"#367"}],"rule":"component-sum","value":1492400000},"#368":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":4,"unit":"USD","end":"2020-06-30","value":1360700000},"#369":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":4,"unit":"USD","end":"2020-06-30","value":54600000},"totalDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#368"},{"ref":"#369"}],"rule":"component-sum","value":1415300000},"#370":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":5,"unit":"USD","end":"2020-09-30","value":1307800000},"#371":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":5,"unit":"USD","end":"2020-09-30","value":65800000},"totalDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#370"},{"ref":"#371"}],"rule":"component-sum","value":1373600000},"#372":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":6,"unit":"USD","end":"2020-12-31","value":1280600000},"#373":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":6,"unit":"USD","end":"2020-12-31","value":56000000},"totalDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1336600000},"totalDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#372"},{"ref":"#373"}],"rule":"component-sum","value":1336600000},"#374":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":58,"unit":"USD","end":"2021-03-31","value":1282600000},"#375":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":58,"unit":"USD","end":"2021-03-31","value":64300000},"totalDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#374"},{"ref":"#375"}],"rule":"component-sum","value":1346900000},"#376":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":59,"unit":"USD","end":"2021-06-30","value":1322000000},"#377":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":59,"unit":"USD","end":"2021-06-30","value":59400000},"totalDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#376"},{"ref":"#377"}],"rule":"component-sum","value":1381400000},"#378":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":60,"unit":"USD","end":"2021-09-30","value":1276300000},"#379":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":60,"unit":"USD","end":"2021-09-30","value":57600000},"totalDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#378"},{"ref":"#379"}],"rule":"component-sum","value":1333900000},"#380":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":7,"unit":"USD","end":"2021-12-31","value":1815300000},"#381":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":7,"unit":"USD","end":"2021-12-31","value":220400000},"totalDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":2035700000},"totalDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#380"},{"ref":"#381"}],"rule":"component-sum","value":2035700000},"#382":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":8,"unit":"USD","end":"2022-03-31","value":1902900000},"#383":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":8,"unit":"USD","end":"2022-03-31","value":85900000},"totalDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#382"},{"ref":"#383"}],"rule":"component-sum","value":1988800000},"#384":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":9,"unit":"USD","end":"2022-06-30","value":1851000000},"#385":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":9,"unit":"USD","end":"2022-06-30","value":119300000},"totalDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#384"},{"ref":"#385"}],"rule":"component-sum","value":1970300000},"#386":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":10,"unit":"USD","end":"2022-09-30","value":1800900000},"#387":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":10,"unit":"USD","end":"2022-09-30","value":141500000},"totalDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#386"},{"ref":"#387"}],"rule":"component-sum","value":1942400000},"#388":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":11,"unit":"USD","end":"2022-12-31","value":1952200000},"#389":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":11,"unit":"USD","end":"2022-12-31","value":130300000},"totalDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":2082500000},"totalDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#388"},{"ref":"#389"}],"rule":"component-sum","value":2082500000},"#390":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":12,"unit":"USD","end":"2023-03-31","value":1903000000},"#391":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":12,"unit":"USD","end":"2023-03-31","value":85500000},"totalDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#390"},{"ref":"#391"}],"rule":"component-sum","value":1988500000},"#392":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":13,"unit":"USD","end":"2023-06-30","value":2174200000},"#393":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":13,"unit":"USD","end":"2023-06-30","value":75400000},"totalDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#392"},{"ref":"#393"}],"rule":"component-sum","value":2249600000},"#394":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":14,"unit":"USD","end":"2023-09-30","value":2042500000},"#395":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":14,"unit":"USD","end":"2023-09-30","value":75700000},"totalDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#394"},{"ref":"#395"}],"rule":"component-sum","value":2118200000},"#396":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":15,"unit":"USD","end":"2023-12-31","value":1989400000},"#397":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":15,"unit":"USD","end":"2023-12-31","value":109400000},"totalDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":2098800000},"totalDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#396"},{"ref":"#397"}],"rule":"component-sum","value":2098800000},"#398":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":16,"unit":"USD","end":"2024-03-31","value":2416100000},"#399":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":16,"unit":"USD","end":"2024-03-31","value":156900000},"totalDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#398"},{"ref":"#399"}],"rule":"component-sum","value":2573000000},"#400":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":17,"unit":"USD","end":"2024-06-30","value":2279300000},"#401":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":17,"unit":"USD","end":"2024-06-30","value":170600000},"totalDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#400"},{"ref":"#401"}],"rule":"component-sum","value":2449900000},"#402":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":18,"unit":"USD","end":"2024-09-30","value":2695100000},"#403":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":18,"unit":"USD","end":"2024-09-30","value":196000000},"totalDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#402"},{"ref":"#403"}],"rule":"component-sum","value":2891100000},"#404":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":19,"unit":"USD","end":"2024-12-31","value":2737900000},"#405":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":19,"unit":"USD","end":"2024-12-31","value":175300000},"totalDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":2913200000},"totalDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#404"},{"ref":"#405"}],"rule":"component-sum","value":2913200000},"#406":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":20,"unit":"USD","end":"2025-03-31","value":2661100000},"#407":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":20,"unit":"USD","end":"2025-03-31","value":142300000},"totalDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#406"},{"ref":"#407"}],"rule":"component-sum","value":2803400000},"#408":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":21,"unit":"USD","end":"2025-06-30","value":3056500000},"#409":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":21,"unit":"USD","end":"2025-06-30","value":159300000},"totalDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#408"},{"ref":"#409"}],"rule":"component-sum","value":3215800000},"#410":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":22,"unit":"USD","end":"2025-09-30","value":3250000000},"#411":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":22,"unit":"USD","end":"2025-09-30","value":215100000},"totalDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#410"},{"ref":"#411"}],"rule":"component-sum","value":3465100000},"#412":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2025-12-31","value":3440500000},"#413":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2025-12-31","value":259000000},"totalDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":3699500000},"totalDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#412"},{"ref":"#413"}],"rule":"component-sum","value":3699500000},"#414":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":23,"unit":"USD","end":"2026-03-31","value":2851500000},"#415":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":23,"unit":"USD","end":"2026-03-31","value":289500000},"totalDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#414"},{"ref":"#415"}],"rule":"component-sum","value":3141000000},"#416":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligations","filing":24,"unit":"USD","end":"2026-06-30","value":3048400000},"#417":{"kind":"filed","concept":"LongTermDebtAndCapitalLeaseObligationsCurrent","filing":24,"unit":"USD","end":"2026-06-30","value":314600000},"totalDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#416"},{"ref":"#417"}],"rule":"component-sum","value":3363000000},"equity@2011Q2":{"kind":"filed","concept":"StockholdersEquity","filing":32,"unit":"USD","end":"2011-06-30","value":813906000},"equity@2011Q3":{"kind":"filed","concept":"StockholdersEquity","filing":33,"unit":"USD","end":"2011-09-30","value":788764000},"equity@2011Q4":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2011-12-31","value":807100000},"equity@FY2011":{"kind":"filed","concept":"StockholdersEquity","filing":28,"unit":"USD","end":"2011-12-31","value":807100000},"equity@FY2009":{"kind":"filed","concept":"StockholdersEquity","filing":26,"unit":"USD","end":"2009-12-31","value":720156000},"equity@2010Q4":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2010-12-31","value":784368000},"equity@FY2010":{"kind":"filed","concept":"StockholdersEquity","filing":27,"unit":"USD","end":"2010-12-31","value":784368000},"equity@2012Q1":{"kind":"filed","concept":"StockholdersEquity","filing":34,"unit":"USD","end":"2012-03-31","value":798965000},"equity@2012Q2":{"kind":"filed","concept":"StockholdersEquity","filing":35,"unit":"USD","end":"2012-06-30","value":845774000},"equity@2012Q3":{"kind":"filed","concept":"StockholdersEquity","filing":36,"unit":"USD","end":"2012-09-30","value":842284000},"equity@2012Q4":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2012-12-31","value":860284000},"equity@FY2012":{"kind":"filed","concept":"StockholdersEquity","filing":29,"unit":"USD","end":"2012-12-31","value":860284000},"equity@2013Q1":{"kind":"filed","concept":"StockholdersEquity","filing":37,"unit":"USD","end":"2013-03-31","value":961157000},"equity@2013Q2":{"kind":"filed","concept":"StockholdersEquity","filing":38,"unit":"USD","end":"2013-06-30","value":990489000},"equity@2013Q3":{"kind":"filed","concept":"StockholdersEquity","filing":39,"unit":"USD","end":"2013-09-30","value":1022942000},"equity@2013Q4":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2013-12-31","value":1035175000},"equity@FY2013":{"kind":"filed","concept":"StockholdersEquity","filing":30,"unit":"USD","end":"2013-12-31","value":1035175000},"equity@2014Q1":{"kind":"filed","concept":"StockholdersEquity","filing":40,"unit":"USD","end":"2014-03-31","value":1057060000},"equity@2014Q2":{"kind":"filed","concept":"StockholdersEquity","filing":41,"unit":"USD","end":"2014-06-30","value":967070000},"equity@2014Q3":{"kind":"filed","concept":"StockholdersEquity","filing":42,"unit":"USD","end":"2014-09-30","value":985325000},"equity@2014Q4":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2014-12-31","value":978010000},"equity@FY2014":{"kind":"filed","concept":"StockholdersEquity","filing":31,"unit":"USD","end":"2014-12-31","value":978010000},"equity@2015Q1":{"kind":"filed","concept":"StockholdersEquity","filing":43,"unit":"USD","end":"2015-03-31","value":959827000},"equity@2015Q2":{"kind":"filed","concept":"StockholdersEquity","filing":44,"unit":"USD","end":"2015-06-30","value":1004151000},"equity@2015Q3":{"kind":"filed","concept":"StockholdersEquity","filing":45,"unit":"USD","end":"2015-09-30","value":969328000},"equity@2015Q4":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":918252000},"equity@FY2015":{"kind":"filed","concept":"StockholdersEquity","filing":0,"unit":"USD","end":"2015-12-31","value":918252000},"equity@2016Q1":{"kind":"filed","concept":"StockholdersEquity","filing":46,"unit":"USD","end":"2016-03-31","value":912793000},"equity@2016Q2":{"kind":"filed","concept":"StockholdersEquity","filing":47,"unit":"USD","end":"2016-06-30","value":867552000},"equity@2016Q3":{"kind":"filed","concept":"StockholdersEquity","filing":48,"unit":"USD","end":"2016-09-30","value":886972000},"equity@2016Q4":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":930200000},"equity@FY2016":{"kind":"filed","concept":"StockholdersEquity","filing":1,"unit":"USD","end":"2016-12-31","value":930200000},"equity@2017Q1":{"kind":"filed","concept":"StockholdersEquity","filing":49,"unit":"USD","end":"2017-03-31","value":968960000},"equity@2017Q2":{"kind":"filed","concept":"StockholdersEquity","filing":50,"unit":"USD","end":"2017-06-30","value":971648000},"equity@2017Q3":{"kind":"filed","concept":"StockholdersEquity","filing":51,"unit":"USD","end":"2017-09-30","value":1011147000},"equity@2017Q4":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":1124300000},"equity@FY2017":{"kind":"filed","concept":"StockholdersEquity","filing":2,"unit":"USD","end":"2017-12-31","value":1124300000},"equity@2018Q1":{"kind":"filed","concept":"StockholdersEquity","filing":56,"unit":"USD","end":"2018-03-31","value":1178079000},"equity@2018Q2":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2018-06-30","value":1172700000},"equity@2018Q3":{"kind":"filed","concept":"StockholdersEquity","filing":57,"unit":"USD","end":"2018-09-30","value":1148400000},"equity@2018Q4":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-12-31","value":1095700000},"equity@FY2018":{"kind":"filed","concept":"StockholdersEquity","filing":6,"unit":"USD","end":"2018-12-31","value":1095700000},"equity@2019Q1":{"kind":"filed","concept":"StockholdersEquity","filing":4,"unit":"USD","end":"2019-03-31","value":1127700000},"equity@2019Q2":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-06-30","value":1164100000},"equity@2019Q3":{"kind":"filed","concept":"StockholdersEquity","filing":5,"unit":"USD","end":"2019-09-30","value":1186300000},"equity@2019Q4":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":1255700000},"equity@FY2019":{"kind":"filed","concept":"StockholdersEquity","filing":7,"unit":"USD","end":"2019-12-31","value":1255700000},"equity@2020Q1":{"kind":"filed","concept":"StockholdersEquity","filing":59,"unit":"USD","end":"2020-03-31","value":1174600000},"equity@2020Q2":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2020-06-30","value":1215900000},"equity@2020Q3":{"kind":"filed","concept":"StockholdersEquity","filing":60,"unit":"USD","end":"2020-09-30","value":1356900000},"equity@2020Q4":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":1449600000},"equity@FY2020":{"kind":"filed","concept":"StockholdersEquity","filing":11,"unit":"USD","end":"2020-12-31","value":1449600000},"equity@2021Q1":{"kind":"filed","concept":"StockholdersEquity","filing":9,"unit":"USD","end":"2021-03-31","value":1576600000},"equity@2021Q2":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-06-30","value":1754000000},"equity@2021Q3":{"kind":"filed","concept":"StockholdersEquity","filing":10,"unit":"USD","end":"2021-09-30","value":1918600000},"equity@2021Q4":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":1825200000},"equity@FY2021":{"kind":"filed","concept":"StockholdersEquity","filing":15,"unit":"USD","end":"2021-12-31","value":1825200000},"equity@2022Q1":{"kind":"filed","concept":"StockholdersEquity","filing":13,"unit":"USD","end":"2022-03-31","value":1949200000},"equity@2022Q2":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-06-30","value":2004500000},"equity@2022Q3":{"kind":"filed","concept":"StockholdersEquity","filing":14,"unit":"USD","end":"2022-09-30","value":2214100000},"equity@2022Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":2237500000},"equity@FY2022":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2022-12-31","value":2237500000},"equity@2023Q1":{"kind":"filed","concept":"StockholdersEquity","filing":17,"unit":"USD","end":"2023-03-31","value":2352500000},"equity@2023Q2":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-06-30","value":2518900000},"equity@2023Q3":{"kind":"filed","concept":"StockholdersEquity","filing":18,"unit":"USD","end":"2023-09-30","value":2611400000},"equity@2023Q4":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":2674400000},"equity@FY2023":{"kind":"filed","concept":"StockholdersEquity","filing":19,"unit":"USD","end":"2023-12-31","value":2674400000},"equity@2024Q1":{"kind":"filed","concept":"StockholdersEquity","filing":21,"unit":"USD","end":"2024-03-31","value":2772400000},"equity@2024Q2":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-06-30","value":2866300000},"equity@2024Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2024-09-30","value":2976200000},"equity@2024Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":2974300000},"equity@FY2024":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2024-12-31","value":2974300000},"equity@2025Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-03-31","value":2992500000},"equity@2025Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-06-30","value":3136000000},"equity@2025Q3":{"kind":"filed","concept":"StockholdersEquity","filing":22,"unit":"USD","end":"2025-09-30","value":3053100000},"equity@2025Q4":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":2789100000},"equity@FY2025":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2025-12-31","value":2789100000},"equity@2026Q1":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-03-31","value":2839600000},"equity@2026Q2":{"kind":"filed","concept":"StockholdersEquity","filing":24,"unit":"USD","end":"2026-06-30","value":2952200000},"temporaryEquity@2011Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":26,"unit":"USD","end":"2011-12-31","value":0},"temporaryEquity@FY2011":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":26,"unit":"USD","end":"2011-12-31","value":0},"temporaryEquity@2012Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":36,"unit":"USD","end":"2012-09-30","value":33313000},"temporaryEquity@2012Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":27,"unit":"USD","end":"2012-12-31","value":32505000},"temporaryEquity@FY2012":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":27,"unit":"USD","end":"2012-12-31","value":32505000},"temporaryEquity@2013Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":37,"unit":"USD","end":"2013-03-31","value":31679000},"temporaryEquity@2013Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":38,"unit":"USD","end":"2013-06-30","value":30835000},"temporaryEquity@2013Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":39,"unit":"USD","end":"2013-09-30","value":29974000},"temporaryEquity@2013Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":28,"unit":"USD","end":"2013-12-31","value":29094000},"temporaryEquity@FY2013":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":28,"unit":"USD","end":"2013-12-31","value":29094000},"temporaryEquity@2014Q1":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":40,"unit":"USD","end":"2014-03-31","value":28194000},"temporaryEquity@2014Q2":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":41,"unit":"USD","end":"2014-06-30","value":22860000},"temporaryEquity@2014Q3":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":42,"unit":"USD","end":"2014-09-30","value":0},"temporaryEquity@2014Q4":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":28,"unit":"USD","end":"2014-12-31","value":0},"temporaryEquity@FY2014":{"kind":"filed","concept":"TemporaryEquityCarryingAmountAttributableToParent","filing":28,"unit":"USD","end":"2014-12-31","value":0},"operatingCashFlow@FY2009":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":354674000},"#418":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":-52185000},"#419":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":-56051000},"operatingCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#418"},{"ref":"#419","weight":-1}],"rule":"quarter-from-ytd","value":3866000},"#420":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-68466000},"operatingCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#420"},{"ref":"#418","weight":-1}],"rule":"quarter-from-ytd","value":-16281000},"operatingCashFlow@FY2010":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":-68466000},"operatingCashFlow@2011Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":54455000},"#421":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":200374000},"#422":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":54455000},"operatingCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#421"},{"ref":"#422","weight":-1}],"rule":"quarter-from-ytd","value":145919000},"#423":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":301118000},"operatingCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#423"},{"ref":"#421","weight":-1}],"rule":"quarter-from-ytd","value":100744000},"#424":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":199316000},"operatingCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#424"},{"ref":"#423","weight":-1}],"rule":"quarter-from-ytd","value":-101802000},"operatingCashFlow@FY2011":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":199316000},"operatingCashFlow@2012Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9450000},"#425":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":-45721000},"#426":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":-9450000},"operatingCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#425"},{"ref":"#426","weight":-1}],"rule":"quarter-from-ytd","value":-36271000},"#427":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":-7291000},"operatingCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#427"},{"ref":"#425","weight":-1}],"rule":"quarter-from-ytd","value":38430000},"#428":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-75322000},"operatingCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#428"},{"ref":"#427","weight":-1}],"rule":"quarter-from-ytd","value":-68031000},"operatingCashFlow@FY2012":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":-75322000},"operatingCashFlow@2013Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":61926000},"#429":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":87308000},"#430":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":61926000},"operatingCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#429"},{"ref":"#430","weight":-1}],"rule":"quarter-from-ytd","value":25382000},"#431":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":128966000},"operatingCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#431"},{"ref":"#429","weight":-1}],"rule":"quarter-from-ytd","value":41658000},"#432":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":52372000},"operatingCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#432"},{"ref":"#431","weight":-1}],"rule":"quarter-from-ytd","value":-76594000},"operatingCashFlow@FY2013":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":52372000},"operatingCashFlow@2014Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":133192000},"#433":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":130933000},"#434":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":133192000},"operatingCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#433"},{"ref":"#434","weight":-1}],"rule":"quarter-from-ytd","value":-2259000},"#435":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":271836000},"operatingCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#435"},{"ref":"#433","weight":-1}],"rule":"quarter-from-ytd","value":140903000},"#436":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":198288000},"operatingCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#436"},{"ref":"#435","weight":-1}],"rule":"quarter-from-ytd","value":-73548000},"operatingCashFlow@FY2014":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":198288000},"operatingCashFlow@2015Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58167000},"#437":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":80575000},"#438":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":58167000},"operatingCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#437"},{"ref":"#438","weight":-1}],"rule":"quarter-from-ytd","value":22408000},"#439":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":230868000},"operatingCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#439"},{"ref":"#437","weight":-1}],"rule":"quarter-from-ytd","value":150293000},"#440":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":141047000},"operatingCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#440"},{"ref":"#439","weight":-1}],"rule":"quarter-from-ytd","value":-89821000},"operatingCashFlow@FY2015":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":141047000},"operatingCashFlow@2016Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":116075000},"#441":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":172867000},"#442":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":116075000},"operatingCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#441"},{"ref":"#442","weight":-1}],"rule":"quarter-from-ytd","value":56792000},"#443":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":386612000},"operatingCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#443"},{"ref":"#441","weight":-1}],"rule":"quarter-from-ytd","value":213745000},"#444":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":384097000},"operatingCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#444"},{"ref":"#443","weight":-1}],"rule":"quarter-from-ytd","value":-2515000},"operatingCashFlow@FY2016":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":384097000},"operatingCashFlow@2017Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":69217000},"#445":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":52162000},"#446":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":69217000},"operatingCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#445"},{"ref":"#446","weight":-1}],"rule":"quarter-from-ytd","value":-17055000},"#447":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":307234000},"operatingCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#447"},{"ref":"#445","weight":-1}],"rule":"quarter-from-ytd","value":255072000},"#448":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":196500000},"operatingCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#448"},{"ref":"#447","weight":-1}],"rule":"quarter-from-ytd","value":-110734000},"operatingCashFlow@FY2017":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":196500000},"operatingCashFlow@2018Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":148782000},"#449":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":263106000},"#450":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":148782000},"operatingCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#449"},{"ref":"#450","weight":-1}],"rule":"quarter-from-ytd","value":114324000},"#451":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":357400000},"operatingCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#451"},{"ref":"#449","weight":-1}],"rule":"quarter-from-ytd","value":94294000},"#452":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":270000000},"operatingCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#452"},{"ref":"#451","weight":-1}],"rule":"quarter-from-ytd","value":-87400000},"operatingCashFlow@FY2018":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":270000000},"operatingCashFlow@2019Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":127939000},"#453":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":252900000},"#454":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":127939000},"operatingCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#453"},{"ref":"#454","weight":-1}],"rule":"quarter-from-ytd","value":124961000},"#455":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":310800000},"operatingCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#455"},{"ref":"#453","weight":-1}],"rule":"quarter-from-ytd","value":57900000},"#456":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":370900000},"operatingCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#456"},{"ref":"#455","weight":-1}],"rule":"quarter-from-ytd","value":60100000},"operatingCashFlow@FY2019":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":370900000},"operatingCashFlow@2020Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44100000},"#457":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":59,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":688200000},"#458":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":44100000},"operatingCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#457"},{"ref":"#458","weight":-1}],"rule":"quarter-from-ytd","value":644100000},"#459":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":712700000},"operatingCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#459"},{"ref":"#457","weight":-1}],"rule":"quarter-from-ytd","value":24500000},"#460":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":805400000},"operatingCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#460"},{"ref":"#459","weight":-1}],"rule":"quarter-from-ytd","value":92700000},"operatingCashFlow@FY2020":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":805400000},"operatingCashFlow@2021Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":239300000},"#461":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":752100000},"#462":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":239300000},"operatingCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#461"},{"ref":"#462","weight":-1}],"rule":"quarter-from-ytd","value":512800000},"#463":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":1117500000},"operatingCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#463"},{"ref":"#461","weight":-1}],"rule":"quarter-from-ytd","value":365400000},"#464":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1259600000},"operatingCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#464"},{"ref":"#463","weight":-1}],"rule":"quarter-from-ytd","value":142100000},"operatingCashFlow@FY2021":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":1259600000},"operatingCashFlow@2022Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":226800000},"#465":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":360200000},"#466":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":226800000},"operatingCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#465"},{"ref":"#466","weight":-1}],"rule":"quarter-from-ytd","value":133400000},"#467":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":533400000},"operatingCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#467"},{"ref":"#465","weight":-1}],"rule":"quarter-from-ytd","value":173200000},"#468":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":585900000},"operatingCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#468"},{"ref":"#467","weight":-1}],"rule":"quarter-from-ytd","value":52500000},"operatingCashFlow@FY2022":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":585900000},"operatingCashFlow@2023Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":143400000},"#469":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":239000000},"#470":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":143400000},"operatingCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#469"},{"ref":"#470","weight":-1}],"rule":"quarter-from-ytd","value":95600000},"#471":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":392500000},"operatingCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#471"},{"ref":"#469","weight":-1}],"rule":"quarter-from-ytd","value":153500000},"#472":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":190200000},"operatingCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#472"},{"ref":"#471","weight":-1}],"rule":"quarter-from-ytd","value":-202300000},"operatingCashFlow@FY2023":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":190200000},"operatingCashFlow@2024Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":253900000},"#473":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":129800000},"#474":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":253900000},"operatingCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#473"},{"ref":"#474","weight":-1}],"rule":"quarter-from-ytd","value":-124100000},"#475":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":373700000},"operatingCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#475"},{"ref":"#473","weight":-1}],"rule":"quarter-from-ytd","value":243900000},"#476":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":586300000},"operatingCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#476"},{"ref":"#475","weight":-1}],"rule":"quarter-from-ytd","value":212600000},"operatingCashFlow@FY2024":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":586300000},"operatingCashFlow@2025Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":158700000},"#477":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":410300000},"#478":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":158700000},"operatingCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#477"},{"ref":"#478","weight":-1}],"rule":"quarter-from-ytd","value":251600000},"#479":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":565300000},"operatingCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#479"},{"ref":"#477","weight":-1}],"rule":"quarter-from-ytd","value":155000000},"#480":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":694500000},"operatingCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#480"},{"ref":"#479","weight":-1}],"rule":"quarter-from-ytd","value":129200000},"operatingCashFlow@FY2025":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":694500000},"operatingCashFlow@2026Q1":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":92400000},"#481":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":155000000},"#482":{"kind":"filed","concept":"NetCashProvidedByUsedInOperatingActivities","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":92400000},"operatingCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#481"},{"ref":"#482","weight":-1}],"rule":"quarter-from-ytd","value":62600000},"#483":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":21560000},"capex@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"#483"}],"rule":"component-sum","value":21560000},"#484":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":33,"unit":"USD","start":"2010-01-01","end":"2010-09-30","value":22699000},"#485":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":32,"unit":"USD","start":"2010-01-01","end":"2010-06-30","value":13676000},"#486":{"kind":"computed","op":"sum","terms":[{"ref":"#484"},{"ref":"#485","weight":-1}],"rule":"quarter-from-ytd","value":9023000},"capex@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#486"}],"rule":"component-sum","value":9023000},"#487":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":69116000},"#488":{"kind":"computed","op":"sum","terms":[{"ref":"#487"},{"ref":"#484","weight":-1}],"rule":"quarter-from-ytd","value":46417000},"capex@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#488"}],"rule":"component-sum","value":46417000},"capex@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#487"}],"rule":"component-sum","value":69116000},"#489":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":15306000},"capex@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#489"}],"rule":"component-sum","value":15306000},"#490":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":35,"unit":"USD","start":"2011-01-01","end":"2011-06-30","value":23472000},"#491":{"kind":"computed","op":"sum","terms":[{"ref":"#490"},{"ref":"#489","weight":-1}],"rule":"quarter-from-ytd","value":8166000},"capex@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#491"}],"rule":"component-sum","value":8166000},"#492":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":45052000},"#493":{"kind":"computed","op":"sum","terms":[{"ref":"#492"},{"ref":"#490","weight":-1}],"rule":"quarter-from-ytd","value":21580000},"capex@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#493"}],"rule":"component-sum","value":21580000},"#494":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":60558000},"#495":{"kind":"computed","op":"sum","terms":[{"ref":"#494"},{"ref":"#492","weight":-1}],"rule":"quarter-from-ytd","value":15506000},"capex@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#495"}],"rule":"component-sum","value":15506000},"capex@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#494"}],"rule":"component-sum","value":60558000},"#496":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":17617000},"capex@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#496"}],"rule":"component-sum","value":17617000},"#497":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":38,"unit":"USD","start":"2012-01-01","end":"2012-06-30","value":38434000},"#498":{"kind":"computed","op":"sum","terms":[{"ref":"#497"},{"ref":"#496","weight":-1}],"rule":"quarter-from-ytd","value":20817000},"capex@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#498"}],"rule":"component-sum","value":20817000},"#499":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":67877000},"#500":{"kind":"computed","op":"sum","terms":[{"ref":"#499"},{"ref":"#497","weight":-1}],"rule":"quarter-from-ytd","value":29443000},"capex@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#500"}],"rule":"component-sum","value":29443000},"#501":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":88491000},"#502":{"kind":"computed","op":"sum","terms":[{"ref":"#501"},{"ref":"#499","weight":-1}],"rule":"quarter-from-ytd","value":20614000},"capex@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#502"}],"rule":"component-sum","value":20614000},"capex@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#501"}],"rule":"component-sum","value":88491000},"#503":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":19971000},"capex@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#503"}],"rule":"component-sum","value":19971000},"#504":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":41,"unit":"USD","start":"2013-01-01","end":"2013-06-30","value":47300000},"#505":{"kind":"computed","op":"sum","terms":[{"ref":"#504"},{"ref":"#503","weight":-1}],"rule":"quarter-from-ytd","value":27329000},"capex@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#505"}],"rule":"component-sum","value":27329000},"#506":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":63890000},"#507":{"kind":"computed","op":"sum","terms":[{"ref":"#506"},{"ref":"#504","weight":-1}],"rule":"quarter-from-ytd","value":16590000},"capex@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#507"}],"rule":"component-sum","value":16590000},"#508":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":102858000},"#509":{"kind":"computed","op":"sum","terms":[{"ref":"#508"},{"ref":"#506","weight":-1}],"rule":"quarter-from-ytd","value":38968000},"capex@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#509"}],"rule":"component-sum","value":38968000},"capex@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#508"}],"rule":"component-sum","value":102858000},"#510":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":27095000},"capex@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#510"}],"rule":"component-sum","value":27095000},"#511":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":44,"unit":"USD","start":"2014-01-01","end":"2014-06-30","value":68726000},"#512":{"kind":"computed","op":"sum","terms":[{"ref":"#511"},{"ref":"#510","weight":-1}],"rule":"quarter-from-ytd","value":41631000},"capex@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#512"}],"rule":"component-sum","value":41631000},"#513":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":91345000},"#514":{"kind":"computed","op":"sum","terms":[{"ref":"#513"},{"ref":"#511","weight":-1}],"rule":"quarter-from-ytd","value":22619000},"capex@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#514"}],"rule":"component-sum","value":22619000},"#515":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":150392000},"#516":{"kind":"computed","op":"sum","terms":[{"ref":"#515"},{"ref":"#513","weight":-1}],"rule":"quarter-from-ytd","value":59047000},"capex@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#516"}],"rule":"component-sum","value":59047000},"capex@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#515"}],"rule":"component-sum","value":150392000},"#517":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":23157000},"capex@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#517"}],"rule":"component-sum","value":23157000},"#518":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":47,"unit":"USD","start":"2015-01-01","end":"2015-06-30","value":48486000},"#519":{"kind":"computed","op":"sum","terms":[{"ref":"#518"},{"ref":"#517","weight":-1}],"rule":"quarter-from-ytd","value":25329000},"capex@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#519"}],"rule":"component-sum","value":25329000},"#520":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":78339000},"#521":{"kind":"computed","op":"sum","terms":[{"ref":"#520"},{"ref":"#518","weight":-1}],"rule":"quarter-from-ytd","value":29853000},"capex@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#521"}],"rule":"component-sum","value":29853000},"#522":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":120252000},"#523":{"kind":"computed","op":"sum","terms":[{"ref":"#522"},{"ref":"#520","weight":-1}],"rule":"quarter-from-ytd","value":41913000},"capex@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#523"}],"rule":"component-sum","value":41913000},"capex@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#522"}],"rule":"component-sum","value":120252000},"#524":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":33702000},"capex@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#524"}],"rule":"component-sum","value":33702000},"#525":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":50,"unit":"USD","start":"2016-01-01","end":"2016-06-30","value":70272000},"#526":{"kind":"computed","op":"sum","terms":[{"ref":"#525"},{"ref":"#524","weight":-1}],"rule":"quarter-from-ytd","value":36570000},"capex@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#526"}],"rule":"component-sum","value":36570000},"#527":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":125692000},"#528":{"kind":"computed","op":"sum","terms":[{"ref":"#527"},{"ref":"#525","weight":-1}],"rule":"quarter-from-ytd","value":55420000},"capex@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#528"}],"rule":"component-sum","value":55420000},"#529":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":156521000},"#530":{"kind":"computed","op":"sum","terms":[{"ref":"#529"},{"ref":"#527","weight":-1}],"rule":"quarter-from-ytd","value":30829000},"capex@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#530"}],"rule":"component-sum","value":30829000},"capex@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#529"}],"rule":"component-sum","value":156521000},"#531":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":46451000},"capex@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#531"}],"rule":"component-sum","value":46451000},"#532":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":53,"unit":"USD","start":"2017-01-01","end":"2017-06-30","value":67266000},"#533":{"kind":"computed","op":"sum","terms":[{"ref":"#532"},{"ref":"#531","weight":-1}],"rule":"quarter-from-ytd","value":20815000},"capex@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#533"}],"rule":"component-sum","value":20815000},"#534":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":144310000},"#535":{"kind":"computed","op":"sum","terms":[{"ref":"#534"},{"ref":"#532","weight":-1}],"rule":"quarter-from-ytd","value":77044000},"capex@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#535"}],"rule":"component-sum","value":77044000},"#536":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":215800000},"#537":{"kind":"computed","op":"sum","terms":[{"ref":"#536"},{"ref":"#534","weight":-1}],"rule":"quarter-from-ytd","value":71490000},"capex@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#537"}],"rule":"component-sum","value":71490000},"capex@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#536"}],"rule":"component-sum","value":215800000},"#538":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":47948000},"capex@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#538"}],"rule":"component-sum","value":47948000},"#539":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":56,"unit":"USD","start":"2018-01-01","end":"2018-06-30","value":88230000},"#540":{"kind":"computed","op":"sum","terms":[{"ref":"#539"},{"ref":"#538","weight":-1}],"rule":"quarter-from-ytd","value":40282000},"capex@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#540"}],"rule":"component-sum","value":40282000},"#541":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":118300000},"#542":{"kind":"computed","op":"sum","terms":[{"ref":"#541"},{"ref":"#539","weight":-1}],"rule":"quarter-from-ytd","value":30070000},"capex@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#542"}],"rule":"component-sum","value":30070000},"#543":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":141000000},"#544":{"kind":"computed","op":"sum","terms":[{"ref":"#543"},{"ref":"#541","weight":-1}],"rule":"quarter-from-ytd","value":22700000},"capex@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#544"}],"rule":"component-sum","value":22700000},"capex@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#543"}],"rule":"component-sum","value":141000000},"#545":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":55,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":41711000},"capex@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#545"}],"rule":"component-sum","value":41711000},"#546":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":4,"unit":"USD","start":"2019-01-01","end":"2019-06-30","value":109200000},"#547":{"kind":"computed","op":"sum","terms":[{"ref":"#546"},{"ref":"#545","weight":-1}],"rule":"quarter-from-ytd","value":67489000},"capex@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#547"}],"rule":"component-sum","value":67489000},"#548":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":139600000},"#549":{"kind":"computed","op":"sum","terms":[{"ref":"#548"},{"ref":"#546","weight":-1}],"rule":"quarter-from-ytd","value":30400000},"capex@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#549"}],"rule":"component-sum","value":30400000},"#550":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":191800000},"#551":{"kind":"computed","op":"sum","terms":[{"ref":"#550"},{"ref":"#548","weight":-1}],"rule":"quarter-from-ytd","value":52200000},"capex@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#551"}],"rule":"component-sum","value":52200000},"capex@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#550"}],"rule":"component-sum","value":191800000},"#552":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":31600000},"capex@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#552"}],"rule":"component-sum","value":31600000},"#553":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":59,"unit":"USD","start":"2020-01-01","end":"2020-06-30","value":60500000},"#554":{"kind":"computed","op":"sum","terms":[{"ref":"#553"},{"ref":"#552","weight":-1}],"rule":"quarter-from-ytd","value":28900000},"capex@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#554"}],"rule":"component-sum","value":28900000},"#555":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":78800000},"#556":{"kind":"computed","op":"sum","terms":[{"ref":"#555"},{"ref":"#553","weight":-1}],"rule":"quarter-from-ytd","value":18300000},"capex@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#556"}],"rule":"component-sum","value":18300000},"#557":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":7,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":103200000},"#558":{"kind":"computed","op":"sum","terms":[{"ref":"#557"},{"ref":"#555","weight":-1}],"rule":"quarter-from-ytd","value":24400000},"capex@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#558"}],"rule":"component-sum","value":24400000},"capex@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#557"}],"rule":"component-sum","value":103200000},"#559":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":37300000},"capex@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#559"}],"rule":"component-sum","value":37300000},"#560":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":9,"unit":"USD","start":"2021-01-01","end":"2021-06-30","value":63800000},"#561":{"kind":"computed","op":"sum","terms":[{"ref":"#560"},{"ref":"#559","weight":-1}],"rule":"quarter-from-ytd","value":26500000},"capex@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#561"}],"rule":"component-sum","value":26500000},"#562":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":88400000},"#563":{"kind":"computed","op":"sum","terms":[{"ref":"#562"},{"ref":"#560","weight":-1}],"rule":"quarter-from-ytd","value":24600000},"capex@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#563"}],"rule":"component-sum","value":24600000},"#564":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":11,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":143600000},"#565":{"kind":"computed","op":"sum","terms":[{"ref":"#564"},{"ref":"#562","weight":-1}],"rule":"quarter-from-ytd","value":55200000},"capex@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#565"}],"rule":"component-sum","value":55200000},"capex@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#564"}],"rule":"component-sum","value":143600000},"#566":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":12,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":33900000},"capex@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#566"}],"rule":"component-sum","value":33900000},"#567":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":13,"unit":"USD","start":"2022-01-01","end":"2022-06-30","value":63000000},"#568":{"kind":"computed","op":"sum","terms":[{"ref":"#567"},{"ref":"#566","weight":-1}],"rule":"quarter-from-ytd","value":29100000},"capex@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#568"}],"rule":"component-sum","value":29100000},"#569":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":14,"unit":"USD","start":"2022-01-01","end":"2022-09-30","value":93300000},"#570":{"kind":"computed","op":"sum","terms":[{"ref":"#569"},{"ref":"#567","weight":-1}],"rule":"quarter-from-ytd","value":30300000},"capex@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#570"}],"rule":"component-sum","value":30300000},"#571":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":15,"unit":"USD","start":"2022-01-01","end":"2022-12-31","value":155500000},"#572":{"kind":"computed","op":"sum","terms":[{"ref":"#571"},{"ref":"#569","weight":-1}],"rule":"quarter-from-ytd","value":62200000},"capex@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#572"}],"rule":"component-sum","value":62200000},"capex@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#571"}],"rule":"component-sum","value":155500000},"#573":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":16,"unit":"USD","start":"2023-01-01","end":"2023-03-31","value":35800000},"capex@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#573"}],"rule":"component-sum","value":35800000},"#574":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":17,"unit":"USD","start":"2023-01-01","end":"2023-06-30","value":86700000},"#575":{"kind":"computed","op":"sum","terms":[{"ref":"#574"},{"ref":"#573","weight":-1}],"rule":"quarter-from-ytd","value":50900000},"capex@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#575"}],"rule":"component-sum","value":50900000},"#576":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":18,"unit":"USD","start":"2023-01-01","end":"2023-09-30","value":137400000},"#577":{"kind":"computed","op":"sum","terms":[{"ref":"#576"},{"ref":"#574","weight":-1}],"rule":"quarter-from-ytd","value":50700000},"capex@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#577"}],"rule":"component-sum","value":50700000},"#578":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2023-01-01","end":"2023-12-31","value":185400000},"#579":{"kind":"computed","op":"sum","terms":[{"ref":"#578"},{"ref":"#576","weight":-1}],"rule":"quarter-from-ytd","value":48000000},"capex@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#579"}],"rule":"component-sum","value":48000000},"capex@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#578"}],"rule":"component-sum","value":185400000},"#580":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":20,"unit":"USD","start":"2024-01-01","end":"2024-03-31","value":63200000},"capex@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#580"}],"rule":"component-sum","value":63200000},"#581":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":21,"unit":"USD","start":"2024-01-01","end":"2024-06-30","value":102900000},"#582":{"kind":"computed","op":"sum","terms":[{"ref":"#581"},{"ref":"#580","weight":-1}],"rule":"quarter-from-ytd","value":39700000},"capex@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#582"}],"rule":"component-sum","value":39700000},"#583":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2024-01-01","end":"2024-09-30","value":152600000},"#584":{"kind":"computed","op":"sum","terms":[{"ref":"#583"},{"ref":"#581","weight":-1}],"rule":"quarter-from-ytd","value":49700000},"capex@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#584"}],"rule":"component-sum","value":49700000},"#585":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2024-01-01","end":"2024-12-31","value":245100000},"#586":{"kind":"computed","op":"sum","terms":[{"ref":"#585"},{"ref":"#583","weight":-1}],"rule":"quarter-from-ytd","value":92500000},"capex@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#586"}],"rule":"component-sum","value":92500000},"capex@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#585"}],"rule":"component-sum","value":245100000},"#587":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":52200000},"capex@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#587"}],"rule":"component-sum","value":52200000},"#588":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2025-01-01","end":"2025-06-30","value":123900000},"#589":{"kind":"computed","op":"sum","terms":[{"ref":"#588"},{"ref":"#587","weight":-1}],"rule":"quarter-from-ytd","value":71700000},"capex@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#589"}],"rule":"component-sum","value":71700000},"#590":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":22,"unit":"USD","start":"2025-01-01","end":"2025-09-30","value":192200000},"#591":{"kind":"computed","op":"sum","terms":[{"ref":"#590"},{"ref":"#588","weight":-1}],"rule":"quarter-from-ytd","value":68300000},"capex@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#591"}],"rule":"component-sum","value":68300000},"#592":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":19,"unit":"USD","start":"2025-01-01","end":"2025-12-31","value":270000000},"#593":{"kind":"computed","op":"sum","terms":[{"ref":"#592"},{"ref":"#590","weight":-1}],"rule":"quarter-from-ytd","value":77800000},"capex@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#593"}],"rule":"component-sum","value":77800000},"capex@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#592"}],"rule":"component-sum","value":270000000},"#594":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":84000000},"capex@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#594"}],"rule":"component-sum","value":84000000},"#595":{"kind":"filed","concept":"PaymentsToAcquirePropertyPlantAndEquipment","filing":24,"unit":"USD","start":"2026-01-01","end":"2026-06-30","value":126800000},"#596":{"kind":"computed","op":"sum","terms":[{"ref":"#595"},{"ref":"#594","weight":-1}],"rule":"quarter-from-ytd","value":42800000},"capex@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#596"}],"rule":"component-sum","value":42800000},"depreciationAndAmortization@FY2009":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":25,"unit":"USD","start":"2009-01-01","end":"2009-12-31","value":25828000},"depreciationAndAmortization@FY2010":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":26,"unit":"USD","start":"2010-01-01","end":"2010-12-31","value":26455000},"depreciationAndAmortization@2011Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":34,"unit":"USD","start":"2011-01-01","end":"2011-03-31","value":6455000},"depreciationAndAmortization@2011Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":35,"unit":"USD","start":"2011-04-01","end":"2011-06-30","value":6581000},"depreciationAndAmortization@2011Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2011-07-01","end":"2011-09-30","value":6845000},"#597":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":27063000},"#598":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":36,"unit":"USD","start":"2011-01-01","end":"2011-09-30","value":19881000},"depreciationAndAmortization@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#597"},{"ref":"#598","weight":-1}],"rule":"quarter-from-ytd","value":7182000},"depreciationAndAmortization@FY2011":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":27,"unit":"USD","start":"2011-01-01","end":"2011-12-31","value":27063000},"depreciationAndAmortization@2012Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":37,"unit":"USD","start":"2012-01-01","end":"2012-03-31","value":7236000},"depreciationAndAmortization@2012Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":38,"unit":"USD","start":"2012-04-01","end":"2012-06-30","value":7742000},"depreciationAndAmortization@2012Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2012-07-01","end":"2012-09-30","value":8096000},"#599":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31534000},"#600":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":39,"unit":"USD","start":"2012-01-01","end":"2012-09-30","value":23074000},"depreciationAndAmortization@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#599"},{"ref":"#600","weight":-1}],"rule":"quarter-from-ytd","value":8460000},"depreciationAndAmortization@FY2012":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":28,"unit":"USD","start":"2012-01-01","end":"2012-12-31","value":31534000},"depreciationAndAmortization@2013Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":40,"unit":"USD","start":"2013-01-01","end":"2013-03-31","value":8413000},"depreciationAndAmortization@2013Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":41,"unit":"USD","start":"2013-04-01","end":"2013-06-30","value":8884000},"depreciationAndAmortization@2013Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2013-07-01","end":"2013-09-30","value":9093000},"#601":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":35826000},"#602":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":42,"unit":"USD","start":"2013-01-01","end":"2013-09-30","value":26390000},"depreciationAndAmortization@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#601"},{"ref":"#602","weight":-1}],"rule":"quarter-from-ytd","value":9436000},"depreciationAndAmortization@FY2013":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":29,"unit":"USD","start":"2013-01-01","end":"2013-12-31","value":35826000},"depreciationAndAmortization@2014Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":43,"unit":"USD","start":"2014-01-01","end":"2014-03-31","value":9925000},"depreciationAndAmortization@2014Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":44,"unit":"USD","start":"2014-04-01","end":"2014-06-30","value":10753000},"depreciationAndAmortization@2014Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-07-01","end":"2014-09-30","value":10746000},"#603":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42344000},"#604":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":45,"unit":"USD","start":"2014-01-01","end":"2014-09-30","value":31424000},"depreciationAndAmortization@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#603"},{"ref":"#604","weight":-1}],"rule":"quarter-from-ytd","value":10920000},"depreciationAndAmortization@FY2014":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":30,"unit":"USD","start":"2014-01-01","end":"2014-12-31","value":42344000},"depreciationAndAmortization@2015Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":46,"unit":"USD","start":"2015-01-01","end":"2015-03-31","value":11684000},"depreciationAndAmortization@2015Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":47,"unit":"USD","start":"2015-04-01","end":"2015-06-30","value":11946000},"depreciationAndAmortization@2015Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-07-01","end":"2015-09-30","value":11811000},"#605":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":47239000},"#606":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":48,"unit":"USD","start":"2015-01-01","end":"2015-09-30","value":35441000},"depreciationAndAmortization@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#605"},{"ref":"#606","weight":-1}],"rule":"quarter-from-ytd","value":11798000},"depreciationAndAmortization@FY2015":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":31,"unit":"USD","start":"2015-01-01","end":"2015-12-31","value":47239000},"depreciationAndAmortization@2016Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":49,"unit":"USD","start":"2016-01-01","end":"2016-03-31","value":12464000},"depreciationAndAmortization@2016Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":50,"unit":"USD","start":"2016-04-01","end":"2016-06-30","value":12713000},"depreciationAndAmortization@2016Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-07-01","end":"2016-09-30","value":12891000},"#607":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":51234000},"#608":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":51,"unit":"USD","start":"2016-01-01","end":"2016-09-30","value":38067000},"depreciationAndAmortization@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#607"},{"ref":"#608","weight":-1}],"rule":"quarter-from-ytd","value":13167000},"depreciationAndAmortization@FY2016":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":0,"unit":"USD","start":"2016-01-01","end":"2016-12-31","value":51234000},"depreciationAndAmortization@2017Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":52,"unit":"USD","start":"2017-01-01","end":"2017-03-31","value":13606000},"depreciationAndAmortization@2017Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":53,"unit":"USD","start":"2017-04-01","end":"2017-06-30","value":14093000},"depreciationAndAmortization@2017Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-07-01","end":"2017-09-30","value":15059000},"#609":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":57900000},"#610":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":54,"unit":"USD","start":"2017-01-01","end":"2017-09-30","value":42758000},"depreciationAndAmortization@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#609"},{"ref":"#610","weight":-1}],"rule":"quarter-from-ytd","value":15142000},"depreciationAndAmortization@FY2017":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":1,"unit":"USD","start":"2017-01-01","end":"2017-12-31","value":57900000},"depreciationAndAmortization@2018Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":55,"unit":"USD","start":"2018-01-01","end":"2018-03-31","value":16342000},"depreciationAndAmortization@2018Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":56,"unit":"USD","start":"2018-04-01","end":"2018-06-30","value":16638000},"depreciationAndAmortization@2018Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-07-01","end":"2018-09-30","value":16900000},"#611":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":67100000},"#612":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":57,"unit":"USD","start":"2018-01-01","end":"2018-09-30","value":50000000},"depreciationAndAmortization@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#611"},{"ref":"#612","weight":-1}],"rule":"quarter-from-ytd","value":17100000},"depreciationAndAmortization@FY2018":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":2,"unit":"USD","start":"2018-01-01","end":"2018-12-31","value":67100000},"depreciationAndAmortization@2019Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":3,"unit":"USD","start":"2019-01-01","end":"2019-03-31","value":17000000},"depreciationAndAmortization@2019Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":4,"unit":"USD","start":"2019-04-01","end":"2019-06-30","value":17900000},"depreciationAndAmortization@2019Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-07-01","end":"2019-09-30","value":18200000},"#613":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":71600000},"#614":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":5,"unit":"USD","start":"2019-01-01","end":"2019-09-30","value":53000000},"depreciationAndAmortization@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#613"},{"ref":"#614","weight":-1}],"rule":"quarter-from-ytd","value":18600000},"depreciationAndAmortization@FY2019":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2019-01-01","end":"2019-12-31","value":71600000},"depreciationAndAmortization@2020Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":58,"unit":"USD","start":"2020-01-01","end":"2020-03-31","value":18600000},"depreciationAndAmortization@2020Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":59,"unit":"USD","start":"2020-04-01","end":"2020-06-30","value":18800000},"depreciationAndAmortization@2020Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2020-07-01","end":"2020-09-30","value":19100000},"#615":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75800000},"#616":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":60,"unit":"USD","start":"2020-01-01","end":"2020-09-30","value":56500000},"depreciationAndAmortization@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#615"},{"ref":"#616","weight":-1}],"rule":"quarter-from-ytd","value":19300000},"depreciationAndAmortization@FY2020":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2020-01-01","end":"2020-12-31","value":75800000},"depreciationAndAmortization@2021Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2021-01-01","end":"2021-03-31","value":19500000},"depreciationAndAmortization@2021Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2021-04-01","end":"2021-06-30","value":18400000},"depreciationAndAmortization@2021Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-07-01","end":"2021-09-30","value":19200000},"#617":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":78900000},"#618":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2021-01-01","end":"2021-09-30","value":56800000},"depreciationAndAmortization@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#617"},{"ref":"#618","weight":-1}],"rule":"quarter-from-ytd","value":22100000},"depreciationAndAmortization@FY2021":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":6,"unit":"USD","start":"2021-01-01","end":"2021-12-31","value":78900000},"depreciationAndAmortization@2022Q1":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":8,"unit":"USD","start":"2022-01-01","end":"2022-03-31","value":21700000},"depreciationAndAmortization@2022Q2":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":9,"unit":"USD","start":"2022-04-01","end":"2022-06-30","value":23000000},"depreciationAndAmortization@2022Q3":{"kind":"filed","concept":"DepreciationDepletionAndAmortization","filing":10,"unit":"USD","start":"2022-07-01","end":"2022-09-30","value":21800000},"depreciationAndAmortization@2024Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":21,"unit":"USD","start":"2024-04-01","end":"2024-06-30","value":28200000},"depreciationAndAmortization@2024Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2024-07-01","end":"2024-09-30","value":29500000},"depreciationAndAmortization@2025Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2025-01-01","end":"2025-03-31","value":29300000},"depreciationAndAmortization@2025Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2025-04-01","end":"2025-06-30","value":28700000},"depreciationAndAmortization@2025Q3":{"kind":"filed","concept":"DepreciationAndAmortization","filing":22,"unit":"USD","start":"2025-07-01","end":"2025-09-30","value":31600000},"depreciationAndAmortization@2026Q1":{"kind":"filed","concept":"DepreciationAndAmortization","filing":23,"unit":"USD","start":"2026-01-01","end":"2026-03-31","value":31100000},"depreciationAndAmortization@2026Q2":{"kind":"filed","concept":"DepreciationAndAmortization","filing":24,"unit":"USD","start":"2026-04-01","end":"2026-06-30","value":30900000},"dilutedShares@FY2009":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":25,"unit":"shares","start":"2009-01-01","end":"2009-12-31","value":22906000},"dilutedShares@2010Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":32,"unit":"shares","start":"2010-04-01","end":"2010-06-30","value":23638000},"dilutedShares@2010Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-07-01","end":"2010-09-30","value":22432000},"#619":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":22788000},"#620":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":33,"unit":"shares","start":"2010-01-01","end":"2010-09-30","value":22896000},"dilutedShares@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#619","weight":4},{"ref":"#620","weight":-3}],"rule":"unaverage-quarter","value":22464000},"dilutedShares@FY2010":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":26,"unit":"shares","start":"2010-01-01","end":"2010-12-31","value":22788000},"dilutedShares@2011Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":34,"unit":"shares","start":"2011-01-01","end":"2011-03-31","value":22736000},"dilutedShares@2011Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":35,"unit":"shares","start":"2011-04-01","end":"2011-06-30","value":22651000},"dilutedShares@2011Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-07-01","end":"2011-09-30","value":22219000},"#621":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":22409000},"#622":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":36,"unit":"shares","start":"2011-01-01","end":"2011-09-30","value":22533000},"dilutedShares@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#621","weight":4},{"ref":"#622","weight":-3}],"rule":"unaverage-quarter","value":22037000},"dilutedShares@FY2011":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":27,"unit":"shares","start":"2011-01-01","end":"2011-12-31","value":22409000},"dilutedShares@2012Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":37,"unit":"shares","start":"2012-01-01","end":"2012-03-31","value":22532000},"dilutedShares@2012Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":38,"unit":"shares","start":"2012-04-01","end":"2012-06-30","value":22513000},"dilutedShares@2012Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-07-01","end":"2012-09-30","value":22458000},"#623":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":22688000},"#624":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":39,"unit":"shares","start":"2012-01-01","end":"2012-09-30","value":22501000},"dilutedShares@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#623","weight":4},{"ref":"#624","weight":-3}],"rule":"unaverage-quarter","value":23249000},"dilutedShares@FY2012":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":28,"unit":"shares","start":"2012-01-01","end":"2012-12-31","value":22688000},"dilutedShares@2013Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":40,"unit":"shares","start":"2013-01-01","end":"2013-03-31","value":24113000},"dilutedShares@2013Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":41,"unit":"shares","start":"2013-04-01","end":"2013-06-30","value":24980000},"dilutedShares@2013Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-07-01","end":"2013-09-30","value":26342000},"#625":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":25314000},"#626":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":42,"unit":"shares","start":"2013-01-01","end":"2013-09-30","value":25153000},"dilutedShares@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#625","weight":4},{"ref":"#626","weight":-3}],"rule":"unaverage-quarter","value":25797000},"dilutedShares@FY2013":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":29,"unit":"shares","start":"2013-01-01","end":"2013-12-31","value":25314000},"dilutedShares@2014Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":43,"unit":"shares","start":"2014-01-01","end":"2014-03-31","value":25428000},"dilutedShares@2014Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":44,"unit":"shares","start":"2014-04-01","end":"2014-06-30","value":26242000},"dilutedShares@2014Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-07-01","end":"2014-09-30","value":24432000},"#627":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":24885000},"#628":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":45,"unit":"shares","start":"2014-01-01","end":"2014-09-30","value":25363000},"dilutedShares@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#627","weight":4},{"ref":"#628","weight":-3}],"rule":"unaverage-quarter","value":23451000},"dilutedShares@FY2014":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":30,"unit":"shares","start":"2014-01-01","end":"2014-12-31","value":24885000},"dilutedShares@2015Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":46,"unit":"shares","start":"2015-01-01","end":"2015-03-31","value":23446000},"dilutedShares@2015Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":47,"unit":"shares","start":"2015-04-01","end":"2015-06-30","value":23315000},"dilutedShares@2015Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-07-01","end":"2015-09-30","value":23137000},"#629":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":23152000},"#630":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":48,"unit":"shares","start":"2015-01-01","end":"2015-09-30","value":23298000},"dilutedShares@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#629","weight":4},{"ref":"#630","weight":-3}],"rule":"unaverage-quarter","value":22714000},"dilutedShares@FY2015":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":31,"unit":"shares","start":"2015-01-01","end":"2015-12-31","value":23152000},"dilutedShares@2016Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":49,"unit":"shares","start":"2016-01-01","end":"2016-03-31","value":22453000},"dilutedShares@2016Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":50,"unit":"shares","start":"2016-04-01","end":"2016-06-30","value":21070000},"dilutedShares@2016Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-07-01","end":"2016-09-30","value":20578000},"#631":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":21170000},"#632":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":51,"unit":"shares","start":"2016-01-01","end":"2016-09-30","value":21364000},"dilutedShares@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#631","weight":4},{"ref":"#632","weight":-3}],"rule":"unaverage-quarter","value":20588000},"dilutedShares@FY2016":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":0,"unit":"shares","start":"2016-01-01","end":"2016-12-31","value":21170000},"dilutedShares@2017Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":52,"unit":"shares","start":"2017-01-01","end":"2017-03-31","value":20698000},"dilutedShares@2017Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":53,"unit":"shares","start":"2017-04-01","end":"2017-06-30","value":20522000},"dilutedShares@2017Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-07-01","end":"2017-09-30","value":20225000},"#633":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":20424899},"#634":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":54,"unit":"shares","start":"2017-01-01","end":"2017-09-30","value":20480000},"dilutedShares@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#633","weight":4},{"ref":"#634","weight":-3}],"rule":"unaverage-quarter","value":20259596},"dilutedShares@FY2017":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":1,"unit":"shares","start":"2017-01-01","end":"2017-12-31","value":20424899},"dilutedShares@2018Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":55,"unit":"shares","start":"2018-01-01","end":"2018-03-31","value":20307000},"dilutedShares@2018Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":56,"unit":"shares","start":"2018-04-01","end":"2018-06-30","value":20046000},"dilutedShares@2018Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-07-01","end":"2018-09-30","value":19261070},"#635":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":19461052},"#636":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":57,"unit":"shares","start":"2018-01-01","end":"2018-09-30","value":19867519},"dilutedShares@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#635","weight":4},{"ref":"#636","weight":-3}],"rule":"unaverage-quarter","value":18241651},"dilutedShares@FY2018":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":2,"unit":"shares","start":"2018-01-01","end":"2018-12-31","value":19461052},"dilutedShares@2019Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":3,"unit":"shares","start":"2019-01-01","end":"2019-03-31","value":17849334},"dilutedShares@2019Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":4,"unit":"shares","start":"2019-04-01","end":"2019-06-30","value":17930280},"dilutedShares@2019Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-07-01","end":"2019-09-30","value":17978700},"#637":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":17936075},"#638":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":5,"unit":"shares","start":"2019-01-01","end":"2019-09-30","value":17900000},"dilutedShares@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#637","weight":4},{"ref":"#638","weight":-3}],"rule":"unaverage-quarter","value":18044300},"dilutedShares@FY2019":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":6,"unit":"shares","start":"2019-01-01","end":"2019-12-31","value":17936075},"dilutedShares@2020Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":58,"unit":"shares","start":"2020-01-01","end":"2020-03-31","value":17808261},"dilutedShares@2020Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":59,"unit":"shares","start":"2020-04-01","end":"2020-06-30","value":17811613},"dilutedShares@2020Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2020-07-01","end":"2020-09-30","value":17835549},"#639":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":17806578},"#640":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":60,"unit":"shares","start":"2020-01-01","end":"2020-09-30","value":17818538},"dilutedShares@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#639","weight":4},{"ref":"#640","weight":-3}],"rule":"unaverage-quarter","value":17770698},"dilutedShares@FY2020":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":7,"unit":"shares","start":"2020-01-01","end":"2020-12-31","value":17806578},"dilutedShares@2021Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":8,"unit":"shares","start":"2021-01-01","end":"2021-03-31","value":17824088},"dilutedShares@2021Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":9,"unit":"shares","start":"2021-04-01","end":"2021-06-30","value":17829470},"dilutedShares@2021Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-07-01","end":"2021-09-30","value":17836255},"#641":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":17722212},"#642":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":10,"unit":"shares","start":"2021-01-01","end":"2021-09-30","value":17829982},"dilutedShares@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#641","weight":4},{"ref":"#642","weight":-3}],"rule":"unaverage-quarter","value":17398902},"dilutedShares@FY2021":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":11,"unit":"shares","start":"2021-01-01","end":"2021-12-31","value":17722212},"dilutedShares@2022Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":12,"unit":"shares","start":"2022-01-01","end":"2022-03-31","value":16585614},"dilutedShares@2022Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":13,"unit":"shares","start":"2022-04-01","end":"2022-06-30","value":16012282},"dilutedShares@2022Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":14,"unit":"shares","start":"2022-07-01","end":"2022-09-30","value":15248448},"dilutedShares@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#248","weight":4},{"ref":"#251","weight":-3}],"rule":"unaverage-quarter","value":14142815},"dilutedShares@FY2022":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":15,"unit":"shares","start":"2022-01-01","end":"2022-12-31","value":15493616},"dilutedShares@2023Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":16,"unit":"shares","start":"2023-01-01","end":"2023-03-31","value":13914727},"dilutedShares@2023Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":17,"unit":"shares","start":"2023-04-01","end":"2023-06-30","value":13817283},"dilutedShares@2023Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":18,"unit":"shares","start":"2023-07-01","end":"2023-09-30","value":13718728},"dilutedShares@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#256","weight":4},{"ref":"#259","weight":-3}],"rule":"unaverage-quarter","value":13490614},"dilutedShares@FY2023":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2023-01-01","end":"2023-12-31","value":13734799},"dilutedShares@2024Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":20,"unit":"shares","start":"2024-01-01","end":"2024-03-31","value":13388769},"dilutedShares@2024Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":21,"unit":"shares","start":"2024-04-01","end":"2024-06-30","value":13294056},"dilutedShares@2024Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2024-07-01","end":"2024-09-30","value":13216317},"dilutedShares@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#264","weight":4},{"ref":"#267","weight":-3}],"rule":"unaverage-quarter","value":13101306},"dilutedShares@FY2024":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2024-01-01","end":"2024-12-31","value":13249884},"dilutedShares@2025Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2025-01-01","end":"2025-03-31","value":13083383},"dilutedShares@2025Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2025-04-01","end":"2025-06-30","value":12842691},"dilutedShares@2025Q3":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":22,"unit":"shares","start":"2025-07-01","end":"2025-09-30","value":12793961},"dilutedShares@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#272","weight":4},{"ref":"#275","weight":-3}],"rule":"unaverage-quarter","value":12232074},"dilutedShares@FY2025":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":19,"unit":"shares","start":"2025-01-01","end":"2025-12-31","value":12737232},"dilutedShares@2026Q1":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":23,"unit":"shares","start":"2026-01-01","end":"2026-03-31","value":11879506},"dilutedShares@2026Q2":{"kind":"filed","concept":"WeightedAverageNumberOfDilutedSharesOutstanding","filing":24,"unit":"shares","start":"2026-04-01","end":"2026-06-30","value":11840951},"#643":{"kind":"filed","concept":"CommonStockSharesIssued","filing":25,"unit":"shares","end":"2010-12-31","value":26096000},"#644":{"kind":"filed","concept":"TreasuryStockShares","filing":25,"unit":"shares","end":"2010-12-31","value":2303000},"sharesOutstanding@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"component-sum","value":23793000},"sharesOutstanding@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"#643"},{"ref":"#644","weight":-1}],"rule":"component-sum","value":23793000},"#645":{"kind":"filed","concept":"CommonStockSharesIssued","filing":32,"unit":"shares","end":"2011-06-30","value":26205000},"#646":{"kind":"filed","concept":"TreasuryStockShares","filing":32,"unit":"shares","end":"2011-06-30","value":2574000},"sharesOutstanding@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#645"},{"ref":"#646","weight":-1}],"rule":"component-sum","value":23631000},"#647":{"kind":"filed","concept":"CommonStockSharesIssued","filing":33,"unit":"shares","end":"2011-09-30","value":26204000},"#648":{"kind":"filed","concept":"TreasuryStockShares","filing":33,"unit":"shares","end":"2011-09-30","value":3480000},"sharesOutstanding@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#647"},{"ref":"#648","weight":-1}],"rule":"component-sum","value":22724000},"#649":{"kind":"filed","concept":"CommonStockSharesIssued","filing":26,"unit":"shares","end":"2011-12-31","value":25967000},"#650":{"kind":"filed","concept":"TreasuryStockShares","filing":26,"unit":"shares","end":"2011-12-31","value":3260000},"sharesOutstanding@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"component-sum","value":22707000},"sharesOutstanding@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"#649"},{"ref":"#650","weight":-1}],"rule":"component-sum","value":22707000},"#651":{"kind":"filed","concept":"CommonStockSharesIssued","filing":34,"unit":"shares","end":"2012-03-31","value":26126000},"#652":{"kind":"filed","concept":"TreasuryStockShares","filing":34,"unit":"shares","end":"2012-03-31","value":3200000},"sharesOutstanding@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#651"},{"ref":"#652","weight":-1}],"rule":"component-sum","value":22926000},"#653":{"kind":"filed","concept":"CommonStockSharesIssued","filing":35,"unit":"shares","end":"2012-06-30","value":26126000},"#654":{"kind":"filed","concept":"TreasuryStockShares","filing":35,"unit":"shares","end":"2012-06-30","value":3382000},"sharesOutstanding@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#653"},{"ref":"#654","weight":-1}],"rule":"component-sum","value":22744000},"#655":{"kind":"filed","concept":"CommonStockSharesIssued","filing":36,"unit":"shares","end":"2012-09-30","value":26012},"#656":{"kind":"filed","concept":"TreasuryStockShares","filing":36,"unit":"shares","end":"2012-09-30","value":3292},"sharesOutstanding@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#655"},{"ref":"#656","weight":-1}],"rule":"component-sum","value":22720},"#657":{"kind":"filed","concept":"CommonStockSharesIssued","filing":27,"unit":"shares","end":"2012-12-31","value":25835878},"#658":{"kind":"filed","concept":"TreasuryStockShares","filing":27,"unit":"shares","end":"2012-12-31","value":3110181},"sharesOutstanding@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"component-sum","value":22725697},"sharesOutstanding@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"#657"},{"ref":"#658","weight":-1}],"rule":"component-sum","value":22725697},"#659":{"kind":"filed","concept":"CommonStockSharesIssued","filing":37,"unit":"shares","end":"2013-03-31","value":-25937914},"#660":{"kind":"filed","concept":"TreasuryStockShares","filing":37,"unit":"shares","end":"2013-03-31","value":-1571716},"sharesOutstanding@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#659"},{"ref":"#660","weight":-1}],"rule":"component-sum","value":-24366198},"#661":{"kind":"filed","concept":"CommonStockSharesIssued","filing":38,"unit":"shares","end":"2013-06-30","value":25934444},"#662":{"kind":"filed","concept":"TreasuryStockShares","filing":38,"unit":"shares","end":"2013-06-30","value":1523485},"sharesOutstanding@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#661"},{"ref":"#662","weight":-1}],"rule":"component-sum","value":24410959},"#663":{"kind":"filed","concept":"CommonStockSharesIssued","filing":39,"unit":"shares","end":"2013-09-30","value":25888038},"#664":{"kind":"filed","concept":"TreasuryStockShares","filing":39,"unit":"shares","end":"2013-09-30","value":1513840},"sharesOutstanding@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#663"},{"ref":"#664","weight":-1}],"rule":"component-sum","value":24374198},"#665":{"kind":"filed","concept":"CommonStockSharesIssued","filing":28,"unit":"shares","end":"2013-12-31","value":25746268},"#666":{"kind":"filed","concept":"TreasuryStockShares","filing":28,"unit":"shares","end":"2013-12-31","value":1431679},"sharesOutstanding@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"component-sum","value":24314589},"sharesOutstanding@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"#665"},{"ref":"#666","weight":-1}],"rule":"component-sum","value":24314589},"#667":{"kind":"filed","concept":"CommonStockSharesIssued","filing":40,"unit":"shares","end":"2014-03-31","value":25801188},"#668":{"kind":"filed","concept":"TreasuryStockShares","filing":40,"unit":"shares","end":"2014-03-31","value":1587771},"sharesOutstanding@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#667"},{"ref":"#668","weight":-1}],"rule":"component-sum","value":24213417},"#669":{"kind":"filed","concept":"CommonStockSharesIssued","filing":41,"unit":"shares","end":"2014-06-30","value":25806433},"#670":{"kind":"filed","concept":"TreasuryStockShares","filing":41,"unit":"shares","end":"2014-06-30","value":1541949},"sharesOutstanding@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#669"},{"ref":"#670","weight":-1}],"rule":"component-sum","value":24264484},"#671":{"kind":"filed","concept":"CommonStockSharesIssued","filing":42,"unit":"shares","end":"2014-09-30","value":25761328},"#672":{"kind":"filed","concept":"TreasuryStockShares","filing":42,"unit":"shares","end":"2014-09-30","value":1426955},"sharesOutstanding@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#671"},{"ref":"#672","weight":-1}],"rule":"component-sum","value":24334373},"#673":{"kind":"filed","concept":"CommonStockSharesIssued","filing":29,"unit":"shares","end":"2014-12-31","value":25723878},"#674":{"kind":"filed","concept":"TreasuryStockShares","filing":29,"unit":"shares","end":"2014-12-31","value":1385286},"sharesOutstanding@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"component-sum","value":24338592},"sharesOutstanding@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"#673"},{"ref":"#674","weight":-1}],"rule":"component-sum","value":24338592},"#675":{"kind":"filed","concept":"CommonStockSharesIssued","filing":43,"unit":"shares","end":"2015-03-31","value":25751645},"#676":{"kind":"filed","concept":"TreasuryStockShares","filing":43,"unit":"shares","end":"2015-03-31","value":1475089},"sharesOutstanding@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#675"},{"ref":"#676","weight":-1}],"rule":"component-sum","value":24276556},"#677":{"kind":"filed","concept":"CommonStockSharesIssued","filing":44,"unit":"shares","end":"2015-06-30","value":25755575},"#678":{"kind":"filed","concept":"TreasuryStockShares","filing":44,"unit":"shares","end":"2015-06-30","value":1634544},"sharesOutstanding@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#677"},{"ref":"#678","weight":-1}],"rule":"component-sum","value":24121031},"#679":{"kind":"filed","concept":"CommonStockSharesIssued","filing":45,"unit":"shares","end":"2015-09-30","value":25720498},"#680":{"kind":"filed","concept":"TreasuryStockShares","filing":45,"unit":"shares","end":"2015-09-30","value":2017557},"sharesOutstanding@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#679"},{"ref":"#680","weight":-1}],"rule":"component-sum","value":23702941},"#681":{"kind":"filed","concept":"CommonStockSharesIssued","filing":30,"unit":"shares","end":"2015-12-31","value":25705888},"#682":{"kind":"filed","concept":"TreasuryStockShares","filing":30,"unit":"shares","end":"2015-12-31","value":2291095},"sharesOutstanding@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"component-sum","value":23414793},"sharesOutstanding@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"#681"},{"ref":"#682","weight":-1}],"rule":"component-sum","value":23414793},"#683":{"kind":"filed","concept":"CommonStockSharesIssued","filing":46,"unit":"shares","end":"2016-03-31","value":25707958},"#684":{"kind":"filed","concept":"TreasuryStockShares","filing":46,"unit":"shares","end":"2016-03-31","value":2699620},"sharesOutstanding@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#683"},{"ref":"#684","weight":-1}],"rule":"component-sum","value":23008338},"#685":{"kind":"filed","concept":"CommonStockSharesIssued","filing":47,"unit":"shares","end":"2016-06-30","value":25702068},"#686":{"kind":"filed","concept":"TreasuryStockShares","filing":47,"unit":"shares","end":"2016-06-30","value":4094613},"sharesOutstanding@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#685"},{"ref":"#686","weight":-1}],"rule":"component-sum","value":21607455},"#687":{"kind":"filed","concept":"CommonStockSharesIssued","filing":48,"unit":"shares","end":"2016-09-30","value":25677598},"#688":{"kind":"filed","concept":"TreasuryStockShares","filing":48,"unit":"shares","end":"2016-09-30","value":4304626},"sharesOutstanding@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#687"},{"ref":"#688","weight":-1}],"rule":"component-sum","value":21372972},"#689":{"kind":"filed","concept":"CommonStockSharesIssued","filing":31,"unit":"shares","end":"2016-12-31","value":25662950},"#690":{"kind":"filed","concept":"TreasuryStockShares","filing":31,"unit":"shares","end":"2016-12-31","value":4257915},"sharesOutstanding@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":21405035},"sharesOutstanding@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"#689"},{"ref":"#690","weight":-1}],"rule":"component-sum","value":21405035},"#691":{"kind":"filed","concept":"CommonStockSharesIssued","filing":49,"unit":"shares","end":"2017-03-31","value":25577447},"#692":{"kind":"filed","concept":"TreasuryStockShares","filing":49,"unit":"shares","end":"2017-03-31","value":4104976},"sharesOutstanding@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#691"},{"ref":"#692","weight":-1}],"rule":"component-sum","value":21472471},"#693":{"kind":"filed","concept":"CommonStockSharesIssued","filing":50,"unit":"shares","end":"2017-06-30","value":25564642},"#694":{"kind":"filed","concept":"TreasuryStockShares","filing":50,"unit":"shares","end":"2017-06-30","value":4701811},"sharesOutstanding@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#693"},{"ref":"#694","weight":-1}],"rule":"component-sum","value":20862831},"#695":{"kind":"filed","concept":"CommonStockSharesIssued","filing":51,"unit":"shares","end":"2017-09-30","value":25522906},"#696":{"kind":"filed","concept":"TreasuryStockShares","filing":51,"unit":"shares","end":"2017-09-30","value":4661387},"sharesOutstanding@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#695"},{"ref":"#696","weight":-1}],"rule":"component-sum","value":20861519},"#697":{"kind":"filed","concept":"CommonStockSharesIssued","filing":0,"unit":"shares","end":"2017-12-31","value":25515000},"#698":{"kind":"filed","concept":"TreasuryStockShares","filing":0,"unit":"shares","end":"2017-12-31","value":4617000},"sharesOutstanding@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"component-sum","value":20898000},"sharesOutstanding@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"#697"},{"ref":"#698","weight":-1}],"rule":"component-sum","value":20898000},"#699":{"kind":"filed","concept":"CommonStockSharesIssued","filing":52,"unit":"shares","end":"2018-03-31","value":20298021},"#700":{"kind":"filed","concept":"TreasuryStockShares","filing":52,"unit":"shares","end":"2018-03-31","value":4597256},"sharesOutstanding@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#699"},{"ref":"#700","weight":-1}],"rule":"component-sum","value":15700765},"#701":{"kind":"filed","concept":"CommonStockSharesIssued","filing":53,"unit":"shares","end":"2018-06-30","value":25511000},"#702":{"kind":"filed","concept":"TreasuryStockShares","filing":53,"unit":"shares","end":"2018-06-30","value":5150000},"sharesOutstanding@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#701"},{"ref":"#702","weight":-1}],"rule":"component-sum","value":20361000},"#703":{"kind":"filed","concept":"CommonStockSharesIssued","filing":54,"unit":"shares","end":"2018-09-30","value":25494000},"#704":{"kind":"filed","concept":"TreasuryStockShares","filing":54,"unit":"shares","end":"2018-09-30","value":5913000},"sharesOutstanding@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#703"},{"ref":"#704","weight":-1}],"rule":"component-sum","value":19581000},"#705":{"kind":"filed","concept":"CommonStockSharesIssued","filing":1,"unit":"shares","end":"2018-12-31","value":25494328},"#706":{"kind":"filed","concept":"TreasuryStockShares","filing":1,"unit":"shares","end":"2018-12-31","value":7171661},"sharesOutstanding@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"component-sum","value":18322667},"sharesOutstanding@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"#705"},{"ref":"#706","weight":-1}],"rule":"component-sum","value":18322667},"#707":{"kind":"filed","concept":"CommonStockSharesIssued","filing":55,"unit":"shares","end":"2019-03-31","value":25522000},"#708":{"kind":"filed","concept":"TreasuryStockShares","filing":55,"unit":"shares","end":"2019-03-31","value":7001000},"sharesOutstanding@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#707"},{"ref":"#708","weight":-1}],"rule":"component-sum","value":18521000},"#709":{"kind":"filed","concept":"CommonStockSharesIssued","filing":56,"unit":"shares","end":"2019-06-30","value":25510281000},"#710":{"kind":"filed","concept":"TreasuryStockShares","filing":56,"unit":"shares","end":"2019-06-30","value":6926995000},"sharesOutstanding@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#709"},{"ref":"#710","weight":-1}],"rule":"component-sum","value":18583286000},"#711":{"kind":"filed","concept":"CommonStockSharesIssued","filing":57,"unit":"shares","end":"2019-09-30","value":25504131},"#712":{"kind":"filed","concept":"TreasuryStockShares","filing":57,"unit":"shares","end":"2019-09-30","value":6885019},"sharesOutstanding@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#711"},{"ref":"#712","weight":-1}],"rule":"component-sum","value":18619112},"#713":{"kind":"filed","concept":"CommonStockSharesIssued","filing":2,"unit":"shares","end":"2019-12-31","value":25486711},"#714":{"kind":"filed","concept":"TreasuryStockShares","filing":2,"unit":"shares","end":"2019-12-31","value":6858503},"sharesOutstanding@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"component-sum","value":18628208},"sharesOutstanding@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"#713"},{"ref":"#714","weight":-1}],"rule":"component-sum","value":18628208},"#715":{"kind":"filed","concept":"CommonStockSharesIssued","filing":3,"unit":"shares","end":"2020-03-31","value":25448274},"#716":{"kind":"filed","concept":"TreasuryStockShares","filing":3,"unit":"shares","end":"2020-03-31","value":7272601},"sharesOutstanding@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#715"},{"ref":"#716","weight":-1}],"rule":"component-sum","value":18175673},"#717":{"kind":"filed","concept":"CommonStockSharesIssued","filing":4,"unit":"shares","end":"2020-06-30","value":25439581},"#718":{"kind":"filed","concept":"TreasuryStockShares","filing":4,"unit":"shares","end":"2020-06-30","value":7179357},"sharesOutstanding@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#717"},{"ref":"#718","weight":-1}],"rule":"component-sum","value":18260224},"#719":{"kind":"filed","concept":"CommonStockSharesIssued","filing":5,"unit":"shares","end":"2020-09-30","value":25439746},"#720":{"kind":"filed","concept":"TreasuryStockShares","filing":5,"unit":"shares","end":"2020-09-30","value":7122366},"sharesOutstanding@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#719"},{"ref":"#720","weight":-1}],"rule":"component-sum","value":18317380},"#721":{"kind":"filed","concept":"CommonStockSharesIssued","filing":6,"unit":"shares","end":"2020-12-31","value":25433048},"#722":{"kind":"filed","concept":"TreasuryStockShares","filing":6,"unit":"shares","end":"2020-12-31","value":7342546},"sharesOutstanding@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722","weight":-1}],"rule":"component-sum","value":18090502},"sharesOutstanding@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"#721"},{"ref":"#722","weight":-1}],"rule":"component-sum","value":18090502},"#723":{"kind":"filed","concept":"CommonStockSharesIssued","filing":58,"unit":"shares","end":"2021-03-31","value":25367736},"#724":{"kind":"filed","concept":"TreasuryStockShares","filing":58,"unit":"shares","end":"2021-03-31","value":7203806},"sharesOutstanding@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#723"},{"ref":"#724","weight":-1}],"rule":"component-sum","value":18163930},"#725":{"kind":"filed","concept":"CommonStockSharesIssued","filing":59,"unit":"shares","end":"2021-06-30","value":25357677},"#726":{"kind":"filed","concept":"TreasuryStockShares","filing":59,"unit":"shares","end":"2021-06-30","value":7282827},"sharesOutstanding@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#725"},{"ref":"#726","weight":-1}],"rule":"component-sum","value":18074850},"#727":{"kind":"filed","concept":"CommonStockSharesIssued","filing":60,"unit":"shares","end":"2021-09-30","value":25343056},"#728":{"kind":"filed","concept":"TreasuryStockShares","filing":60,"unit":"shares","end":"2021-09-30","value":7242405},"sharesOutstanding@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#727"},{"ref":"#728","weight":-1}],"rule":"component-sum","value":18100651},"#729":{"kind":"filed","concept":"CommonStockSharesIssued","filing":7,"unit":"shares","end":"2021-12-31","value":25336054},"#730":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":7,"unit":"shares","end":"2021-12-31","value":8160228},"sharesOutstanding@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730","weight":-1}],"rule":"component-sum","value":17175826},"sharesOutstanding@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"#729"},{"ref":"#730","weight":-1}],"rule":"component-sum","value":17175826},"#731":{"kind":"filed","concept":"CommonStockSharesIssued","filing":8,"unit":"shares","end":"2022-03-31","value":25266915},"#732":{"kind":"filed","concept":"TreasuryStockShares","filing":8,"unit":"shares","end":"2022-03-31","value":8666078},"sharesOutstanding@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#731"},{"ref":"#732","weight":-1}],"rule":"component-sum","value":16600837},"#733":{"kind":"filed","concept":"CommonStockSharesIssued","filing":9,"unit":"shares","end":"2022-06-30","value":25258744},"#734":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":9,"unit":"shares","end":"2022-06-30","value":9416720},"sharesOutstanding@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#733"},{"ref":"#734","weight":-1}],"rule":"component-sum","value":15842024},"#735":{"kind":"filed","concept":"CommonStockSharesIssued","filing":10,"unit":"shares","end":"2022-09-30","value":25239507},"#736":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":10,"unit":"shares","end":"2022-09-30","value":10020687},"sharesOutstanding@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#735"},{"ref":"#736","weight":-1}],"rule":"component-sum","value":15218820},"#737":{"kind":"filed","concept":"CommonStockSharesIssued","filing":11,"unit":"shares","end":"2022-12-31","value":25232620},"#738":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":11,"unit":"shares","end":"2022-12-31","value":10940298},"sharesOutstanding@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"component-sum","value":14292322},"sharesOutstanding@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"#737"},{"ref":"#738","weight":-1}],"rule":"component-sum","value":14292322},"#739":{"kind":"filed","concept":"CommonStockSharesIssued","filing":12,"unit":"shares","end":"2023-03-31","value":25150165},"#740":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":12,"unit":"shares","end":"2023-03-31","value":11007160},"sharesOutstanding@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#739"},{"ref":"#740","weight":-1}],"rule":"component-sum","value":14143005},"#741":{"kind":"filed","concept":"CommonStockSharesIssued","filing":13,"unit":"shares","end":"2023-06-30","value":25164166},"#742":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":13,"unit":"shares","end":"2023-06-30","value":11113291},"sharesOutstanding@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#741"},{"ref":"#742","weight":-1}],"rule":"component-sum","value":14050875},"#743":{"kind":"filed","concept":"CommonStockSharesIssued","filing":14,"unit":"shares","end":"2023-09-30","value":25149866},"#744":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":14,"unit":"shares","end":"2023-09-30","value":11326664},"sharesOutstanding@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#743"},{"ref":"#744","weight":-1}],"rule":"component-sum","value":13823202},"#745":{"kind":"filed","concept":"CommonStockSharesIssued","filing":15,"unit":"shares","end":"2023-12-31","value":25131460},"#746":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":15,"unit":"shares","end":"2023-12-31","value":11447422},"sharesOutstanding@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"component-sum","value":13684038},"sharesOutstanding@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"#745"},{"ref":"#746","weight":-1}],"rule":"component-sum","value":13684038},"#747":{"kind":"filed","concept":"CommonStockSharesIssued","filing":16,"unit":"shares","end":"2024-03-31","value":25109781},"#748":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":16,"unit":"shares","end":"2024-03-31","value":11575624},"sharesOutstanding@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#747"},{"ref":"#748","weight":-1}],"rule":"component-sum","value":13534157},"#749":{"kind":"filed","concept":"CommonStockSharesIssued","filing":17,"unit":"shares","end":"2024-06-30","value":25092785},"#750":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":17,"unit":"shares","end":"2024-06-30","value":11687438},"sharesOutstanding@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#749"},{"ref":"#750","weight":-1}],"rule":"component-sum","value":13405347},"#751":{"kind":"filed","concept":"CommonStockSharesIssued","filing":18,"unit":"shares","end":"2024-09-30","value":25082140},"#752":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":18,"unit":"shares","end":"2024-09-30","value":11743353},"sharesOutstanding@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#751"},{"ref":"#752","weight":-1}],"rule":"component-sum","value":13338787},"#753":{"kind":"filed","concept":"CommonStockSharesIssued","filing":19,"unit":"shares","end":"2024-12-31","value":24989807},"#754":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":19,"unit":"shares","end":"2024-12-31","value":11711022},"sharesOutstanding@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754","weight":-1}],"rule":"component-sum","value":13278785},"sharesOutstanding@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"#753"},{"ref":"#754","weight":-1}],"rule":"component-sum","value":13278785},"#755":{"kind":"filed","concept":"CommonStockSharesIssued","filing":20,"unit":"shares","end":"2025-03-31","value":24964378},"#756":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":20,"unit":"shares","end":"2025-03-31","value":11932681},"sharesOutstanding@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#755"},{"ref":"#756","weight":-1}],"rule":"component-sum","value":13031697},"#757":{"kind":"filed","concept":"CommonStockSharesIssued","filing":21,"unit":"shares","end":"2025-06-30","value":24954226},"#758":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":21,"unit":"shares","end":"2025-06-30","value":12014561},"sharesOutstanding@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#757"},{"ref":"#758","weight":-1}],"rule":"component-sum","value":12939665},"#759":{"kind":"filed","concept":"CommonStockSharesIssued","filing":22,"unit":"shares","end":"2025-09-30","value":24947437},"#760":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":22,"unit":"shares","end":"2025-09-30","value":12176278},"sharesOutstanding@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"#759"},{"ref":"#760","weight":-1}],"rule":"component-sum","value":12771159},"#761":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2025-12-31","value":24941249},"#762":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2025-12-31","value":12897840},"sharesOutstanding@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"component-sum","value":12043409},"sharesOutstanding@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"#761"},{"ref":"#762","weight":-1}],"rule":"component-sum","value":12043409},"#763":{"kind":"filed","concept":"CommonStockSharesIssued","filing":23,"unit":"shares","end":"2026-03-31","value":24931436},"#764":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":23,"unit":"shares","end":"2026-03-31","value":13030825},"sharesOutstanding@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"#763"},{"ref":"#764","weight":-1}],"rule":"component-sum","value":11900611},"#765":{"kind":"filed","concept":"CommonStockSharesIssued","filing":24,"unit":"shares","end":"2026-06-30","value":24922415},"#766":{"kind":"filed","concept":"TreasuryStockCommonShares","filing":24,"unit":"shares","end":"2026-06-30","value":12996502},"sharesOutstanding@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"#765"},{"ref":"#766","weight":-1}],"rule":"component-sum","value":11925913},"netDebt@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"cash@2017Q1","weight":-1}],"value":1244688000},"netDebt@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"cash@2020Q4","weight":-1}],"value":1267600000},"netDebt@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"cash@2022Q4","weight":-1}],"value":2034600000},"netDebt@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"cash@2024Q4","weight":-1}],"value":2878800000},"capexOutflow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q2","weight":-1}],"value":-8166000},"netDebt@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"cash@2012Q3","weight":-1}],"value":537565000},"capexOutflow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q2","weight":-1}],"value":-27329000},"netDebt@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"cash@2014Q3","weight":-1}],"value":935368000},"netDebt@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"cash@2016Q3","weight":-1}],"value":1289148000},"freeCashFlow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q2"},{"ref":"capex@2017Q2","weight":-1}],"value":-37870000},"totalCosts@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"operatingIncome@2017Q2","weight":-1}],"value":2579964000},"capexOutflow@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q2","weight":-1}],"value":-20815000},"grossMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":15.152037931363541},"operatingMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":3.451507094355015},"netMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":1.464451508965476},"currentRatio@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q2"},{"ref":"currentLiabilities@2017Q2"}],"value":1.0785281923441854},"netDebt@2017Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"cash@2017Q2","weight":-1}],"value":1303356000},"freeCashFlow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q3"},{"ref":"capex@2017Q3","weight":-1}],"value":178028000},"totalCosts@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"operatingIncome@2017Q3","weight":-1}],"value":2933784000},"capexOutflow@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q3","weight":-1}],"value":-77044000},"grossMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":14.321984721268722},"totalCosts@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"operatingIncome@2017Q1","weight":-1}],"value":2438692000},"capexOutflow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q1","weight":-1}],"value":-46451000},"grossMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":15.226202334497499},"operatingMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":3.181518078440418},"netMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":1.3474118330382887},"currentRatio@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q1"},{"ref":"currentLiabilities@2017Q1"}],"value":1.06520735674265},"freeCashFlow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2016"},{"ref":"capex@FY2016","weight":-1}],"value":227576000},"totalCosts@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"operatingIncome@FY2016","weight":-1}],"value":10547378000},"capexOutflow@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2016","weight":-1}],"value":-156521000},"grossMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":14.650310830327165},"operatingMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":3.1249644090917275},"netMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":1.3507553355134256},"currentRatio@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2016"},{"ref":"currentLiabilities@FY2016"}],"value":1.0474741575857587},"netDebt@FY2016":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"cash@FY2016","weight":-1}],"value":1280436000},"freeCashFlow@2017Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q1"},{"ref":"capex@2017Q1","weight":-1}],"value":22766000},"operatingMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":2.6062546393244745},"netMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":0.9919689060688672},"currentRatio@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q3"},{"ref":"currentLiabilities@2017Q3"}],"value":1.045112000610406},"netDebt@2017Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"cash@2017Q3","weight":-1}],"value":1345102000},"freeCashFlow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2017Q4"},{"ref":"capex@2017Q4","weight":-1}],"value":-182224000},"totalCosts@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"operatingIncome@2017Q4","weight":-1}],"value":2829381000},"capexOutflow@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2017Q4","weight":-1}],"value":-71490000},"grossMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":14.575889303024752},"operatingMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.1168279742022085},"netMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":3.783345118228465},"currentRatio@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2017Q4"},{"ref":"currentLiabilities@2017Q4"}],"value":1.0594495214208681},"netDebt@2017Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"cash@2017Q4","weight":-1}],"value":1367006000},"freeCashFlow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2017"},{"ref":"capex@FY2017","weight":-1}],"value":-19300000},"totalCosts@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"operatingIncome@FY2017","weight":-1}],"value":10781800000},"capexOutflow@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2017","weight":-1}],"value":-215800000},"grossMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":14.792739825777392},"operatingMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":3.073617591269092},"netMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":1.9184264228628962},"currentRatio@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2017"},{"ref":"currentLiabilities@FY2017"}],"value":1.0594495214208681},"netDebt@FY2017":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"cash@FY2017","weight":-1}],"value":1367006000},"freeCashFlow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q1"},{"ref":"capex@2018Q1","weight":-1}],"value":100834000},"totalCosts@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"operatingIncome@2018Q1","weight":-1}],"value":2780900000},"capexOutflow@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q1","weight":-1}],"value":-47948000},"grossMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":14.678321678321678},"operatingMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":2.765734265734266},"netMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":1.2517482517482517},"currentRatio@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q1"},{"ref":"currentLiabilities@2018Q1"}],"value":1.0644154487688993},"netDebt@2018Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"cash@2018Q1","weight":-1}],"value":1401875000},"freeCashFlow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q2"},{"ref":"capex@2018Q2","weight":-1}],"value":74042000},"totalCosts@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"operatingIncome@2018Q2","weight":-1}],"value":2834300000},"capexOutflow@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q2","weight":-1}],"value":-40282000},"grossMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":14.88703923900119},"operatingMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":3.7098692033293696},"netMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":1.9194836079497197},"currentRatio@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q2"},{"ref":"currentLiabilities@2018Q2"}],"value":1.0732557903324937},"netDebt@2018Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"cash@2018Q2","weight":-1}],"value":1392835000},"freeCashFlow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q3"},{"ref":"capex@2018Q3","weight":-1}],"value":64224000},"totalCosts@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"operatingIncome@2018Q3","weight":-1}],"value":2810900000},"capexOutflow@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q3","weight":-1}],"value":-30070000},"grossMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":15.06005330379703},"operatingMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.706725277768163},"netMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":1.2045273614620469},"currentRatio@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q3"},{"ref":"currentLiabilities@2018Q3"}],"value":1.026494225956855},"netDebt@2018Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"cash@2018Q3","weight":-1}],"value":1348180000},"freeCashFlow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2018Q4"},{"ref":"capex@2018Q4","weight":-1}],"value":-110100000},"totalCosts@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"operatingIncome@2018Q4","weight":-1}],"value":2834100000},"capexOutflow@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2018Q4","weight":-1}],"value":-22700000},"grossMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":14.85492299229923},"operatingMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":2.568069306930693},"netMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":1.0554180418041803},"currentRatio@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2018Q4"},{"ref":"currentLiabilities@2018Q4"}],"value":1.0066202966563311},"netDebt@2018Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"cash@2018Q4","weight":-1}],"value":1358600000},"freeCashFlow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2018"},{"ref":"capex@FY2018","weight":-1}],"value":129000000},"totalCosts@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"operatingIncome@FY2018","weight":-1}],"value":11260300000},"capexOutflow@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2018","weight":-1}],"value":-141000000},"grossMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":14.86975709828124},"operatingMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":2.940162394193804},"netMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.3601806678504318},"currentRatio@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2018"},{"ref":"currentLiabilities@FY2018"}],"value":1.0066202966563311},"netDebt@FY2018":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"cash@FY2018","weight":-1}],"value":1358600000},"freeCashFlow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q1"},{"ref":"capex@2019Q1","weight":-1}],"value":86228000},"totalCosts@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"operatingIncome@2019Q1","weight":-1}],"value":2721600000},"capexOutflow@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q1","weight":-1}],"value":-41711000},"grossMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":15.364620424440965},"operatingMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.090727816550349},"netMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":1.3744480843184732},"currentRatio@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q1"},{"ref":"currentLiabilities@2019Q1"}],"value":0.9984934802289286},"netDebt@2019Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"cash@2019Q1","weight":-1}],"value":1325318000},"freeCashFlow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q2"},{"ref":"capex@2019Q2","weight":-1}],"value":57472000},"totalCosts@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"operatingIncome@2019Q2","weight":-1}],"value":2908600000},"capexOutflow@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q2","weight":-1}],"value":-67489000},"grossMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":15.114615563762184},"operatingMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":3.230528662208471},"netMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.636889909172572},"currentRatio@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q2"},{"ref":"currentLiabilities@2019Q2"}],"value":1.0114732758399205},"netDebt@2019Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"cash@2019Q2","weight":-1}],"value":1329528000},"freeCashFlow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q3"},{"ref":"capex@2019Q3","weight":-1}],"value":27500000},"totalCosts@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"operatingIncome@2019Q3","weight":-1}],"value":3035000000},"capexOutflow@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q3","weight":-1}],"value":-30400000},"grossMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":14.931212519642113},"operatingMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":2.671327325786486},"netMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":1.2186127056408942},"currentRatio@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q3"},{"ref":"currentLiabilities@2019Q3"}],"value":0.9954949317982731},"netDebt@2019Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"cash@2019Q3","weight":-1}],"value":1333000000},"freeCashFlow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2019Q4"},{"ref":"capex@2019Q4","weight":-1}],"value":7900000},"totalCosts@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"operatingIncome@2019Q4","weight":-1}],"value":3014900000},"capexOutflow@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2019Q4","weight":-1}],"value":-52200000},"grossMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":14.932184868547921},"operatingMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":3.1014977180690364},"netMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":1.5459278781256027},"currentRatio@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2019Q4"},{"ref":"currentLiabilities@2019Q4"}],"value":1.0388060933823227},"netDebt@2019Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"cash@2019Q4","weight":-1}],"value":1467400000},"freeCashFlow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2019"},{"ref":"capex@FY2019","weight":-1}],"value":179100000},"totalCosts@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"operatingIncome@FY2019","weight":-1}],"value":11239600000},"capexOutflow@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2019","weight":-1}],"value":-191800000},"grossMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":15.19585442192121},"operatingMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":3.089352382758948},"netMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.500271600893265},"currentRatio@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2019"},{"ref":"currentLiabilities@FY2019"}],"value":1.0388060933823227},"netDebt@FY2019":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"cash@FY2019","weight":-1}],"value":1467400000},"freeCashFlow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q1"},{"ref":"capex@2020Q1","weight":-1}],"value":12500000},"totalCosts@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"operatingIncome@2020Q1","weight":-1}],"value":2528300000},"capexOutflow@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q1","weight":-1}],"value":-31600000},"grossMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":15.61850511892849},"operatingMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":2.6903240705103535},"netMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":1.1469478869986913},"currentRatio@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q1"},{"ref":"currentLiabilities@2020Q1"}],"value":0.9086880775640055},"netDebt@2020Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"cash@2020Q1","weight":-1}],"value":1473200000},"freeCashFlow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q2"},{"ref":"capex@2020Q2","weight":-1}],"value":615200000},"totalCosts@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"operatingIncome@2020Q2","weight":-1}],"value":2015600000},"capexOutflow@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q2","weight":-1}],"value":-28900000},"grossMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":16.8958273656068},"operatingMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":3.7716031700563355},"netMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":1.4418027308316623},"currentRatio@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q2"},{"ref":"currentLiabilities@2020Q2"}],"value":1.033519238352769},"netDebt@2020Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"cash@2020Q2","weight":-1}],"value":1342600000},"freeCashFlow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q3"},{"ref":"capex@2020Q3","weight":-1}],"value":6200000},"totalCosts@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"operatingIncome@2020Q3","weight":-1}],"value":2798300000},"capexOutflow@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q3","weight":-1}],"value":-18300000},"grossMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":16.85871240034836},"operatingMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":6.26716687881021},"netMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":4.233938500703424},"currentRatio@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q3"},{"ref":"currentLiabilities@2020Q3"}],"value":1.057667899122565},"netDebt@2020Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"cash@2020Q3","weight":-1}],"value":1307400000},"freeCashFlow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2020Q4"},{"ref":"capex@2020Q4","weight":-1}],"value":68300000},"totalCosts@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"operatingIncome@2020Q4","weight":-1}],"value":2762300000},"capexOutflow@2020Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2020Q4","weight":-1}],"value":-24400000},"grossMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":16.12251882272416},"operatingMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":5.465434633812457},"netMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":3.425735797399042},"currentRatio@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2020Q4"},{"ref":"currentLiabilities@2020Q4"}],"value":1.0876431323601237},"freeCashFlow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2020"},{"ref":"capex@FY2020","weight":-1}],"value":702200000},"totalCosts@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"operatingIncome@FY2020","weight":-1}],"value":10104500000},"capexOutflow@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2020","weight":-1}],"value":-103200000},"grossMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":16.35912529952265},"operatingMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":4.6763268617573255},"netMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":2.702779192845418},"currentRatio@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2020"},{"ref":"currentLiabilities@FY2020"}],"value":1.0876431323601237},"netDebt@FY2020":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"cash@FY2020","weight":-1}],"value":1267600000},"freeCashFlow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q1"},{"ref":"capex@2021Q1","weight":-1}],"value":202000000},"totalCosts@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"operatingIncome@2021Q1","weight":-1}],"value":2803200000},"capexOutflow@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q1","weight":-1}],"value":-37300000},"grossMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":16.293713395849554},"operatingMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":5.101729916381732},"netMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":3.4496766986018486},"currentRatio@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q1"},{"ref":"currentLiabilities@2021Q1"}],"value":1.116029197080292},"netDebt@2021Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"cash@2021Q1","weight":-1}],"value":1264000000},"freeCashFlow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q2"},{"ref":"capex@2021Q2","weight":-1}],"value":486300000},"totalCosts@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"operatingIncome@2021Q2","weight":-1}],"value":3363100000},"capexOutflow@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q2","weight":-1}],"value":-26500000},"grossMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":17.91427625772286},"operatingMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":7.240180935569285},"netMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":5.268093556928508},"currentRatio@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q2"},{"ref":"currentLiabilities@2021Q2"}],"value":1.3284591194968554},"netDebt@2021Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"cash@2021Q2","weight":-1}],"value":1182700000},"freeCashFlow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q3"},{"ref":"capex@2021Q3","weight":-1}],"value":340800000},"totalCosts@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"operatingIncome@2021Q3","weight":-1}],"value":3171300000},"capexOutflow@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q3","weight":-1}],"value":-24600000},"grossMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":18.714838255977497},"operatingMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":7.0763009845288325},"netMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":5.042780121894046},"currentRatio@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q3"},{"ref":"currentLiabilities@2021Q3"}],"value":1.501577287066246},"netDebt@2021Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"cash@2021Q3","weight":-1}],"value":1037000000},"freeCashFlow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2021Q4"},{"ref":"capex@2021Q4","weight":-1}],"value":86900000},"totalCosts@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"operatingIncome@2021Q4","weight":-1}],"value":3259900000},"capexOutflow@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2021Q4","weight":-1}],"value":-55200000},"grossMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":19.234296194406237},"operatingMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":6.582416322787712},"netMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.495988078862907},"currentRatio@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2021Q4"},{"ref":"currentLiabilities@2021Q4"}],"value":1.0794247214304225},"netDebt@2021Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"cash@2021Q4","weight":-1}],"value":2020800000},"freeCashFlow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2021"},{"ref":"capex@FY2021","weight":-1}],"value":1116000000},"totalCosts@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"operatingIncome@FY2021","weight":-1}],"value":12597500000},"capexOutflow@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2021","weight":-1}],"value":-143600000},"grossMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":18.103531401360343},"operatingMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":6.559906244668778},"netMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":4.095120124018128},"currentRatio@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2021"},{"ref":"currentLiabilities@FY2021"}],"value":1.0794247214304225},"netDebt@FY2021":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"cash@FY2021","weight":-1}],"value":2020800000},"freeCashFlow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q1"},{"ref":"capex@2022Q1","weight":-1}],"value":192900000},"totalCosts@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"operatingIncome@2022Q1","weight":-1}],"value":3559400000},"capexOutflow@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q1","weight":-1}],"value":-33900000},"grossMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":18.85079596295911},"operatingMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":7.413380501508687},"netMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.27780667984601},"currentRatio@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q1"},{"ref":"currentLiabilities@2022Q1"}],"value":1.017666316634752},"netDebt@2022Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"cash@2022Q1","weight":-1}],"value":1972200000},"freeCashFlow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q2"},{"ref":"capex@2022Q2","weight":-1}],"value":104300000},"totalCosts@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"operatingIncome@2022Q2","weight":-1}],"value":3860900000},"capexOutflow@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q2","weight":-1}],"value":-29100000},"grossMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":18.53620880976504},"operatingMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":6.863028899503064},"netMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":4.725720075264149},"currentRatio@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q2"},{"ref":"currentLiabilities@2022Q2"}],"value":0.9963742272943414},"netDebt@2022Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"cash@2022Q2","weight":-1}],"value":1944000000},"freeCashFlow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q3"},{"ref":"capex@2022Q3","weight":-1}],"value":142900000},"totalCosts@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"operatingIncome@2022Q3","weight":-1}],"value":3883500000},"capexOutflow@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q3","weight":-1}],"value":-30300000},"grossMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":18.076572032473457},"operatingMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":6.722870730652832},"netMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":4.700485180381419},"currentRatio@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q3"},{"ref":"currentLiabilities@2022Q3"}],"value":1.0291421285896425},"netDebt@2022Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"cash@2022Q3","weight":-1}],"value":1921900000},"freeCashFlow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2022Q4"},{"ref":"capex@2022Q4","weight":-1}],"value":-9700000},"totalCosts@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"operatingIncome@2022Q4","weight":-1}],"value":3827000000},"capexOutflow@2022Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2022Q4","weight":-1}],"value":-62200000},"grossMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":17.680019660850334},"operatingMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":5.947407225362497},"netMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":3.8559842713197345},"currentRatio@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2022Q4"},{"ref":"currentLiabilities@2022Q4"}],"value":1.0332570001040908},"freeCashFlow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2022"},{"ref":"capex@FY2022","weight":-1}],"value":430400000},"totalCosts@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"operatingIncome@FY2022","weight":-1}],"value":15130700000},"capexOutflow@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2022","weight":-1}],"value":-155500000},"grossMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":18.278767853730404},"operatingMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":6.727858908526023},"netMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":4.632569149493592},"currentRatio@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2022"},{"ref":"currentLiabilities@FY2022"}],"value":1.0332570001040908},"netDebt@FY2022":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"cash@FY2022","weight":-1}],"value":2034600000},"freeCashFlow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q1"},{"ref":"capex@2023Q1","weight":-1}],"value":107600000},"totalCosts@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"operatingIncome@2023Q1","weight":-1}],"value":3888500000},"capexOutflow@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q1","weight":-1}],"value":-35800000},"grossMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":17.62469733656174},"operatingMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":5.8474576271186445},"netMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":3.835351089588378},"currentRatio@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q1"},{"ref":"currentLiabilities@2023Q1"}],"value":1.0210767133956387},"netDebt@2023Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"cash@2023Q1","weight":-1}],"value":1967200000},"freeCashFlow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q2"},{"ref":"capex@2023Q2","weight":-1}],"value":44700000},"totalCosts@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"operatingIncome@2023Q2","weight":-1}],"value":4287700000},"capexOutflow@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q2","weight":-1}],"value":-50900000},"grossMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":17.012175057584734},"operatingMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":5.9405506197213995},"netMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":3.740265438192388},"currentRatio@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q2"},{"ref":"currentLiabilities@2023Q2"}],"value":1.1067709560382604},"netDebt@2023Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"cash@2023Q2","weight":-1}],"value":2226800000},"freeCashFlow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q3"},{"ref":"capex@2023Q3","weight":-1}],"value":102800000},"totalCosts@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"operatingIncome@2023Q3","weight":-1}],"value":4443500000},"capexOutflow@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q3","weight":-1}],"value":-50700000},"grossMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":16.709527959023188},"operatingMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":5.559924337421096},"netMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":3.483454124248156},"currentRatio@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q3"},{"ref":"currentLiabilities@2023Q3"}],"value":1.0922008645268095},"netDebt@2023Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"cash@2023Q3","weight":-1}],"value":2065300000},"freeCashFlow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2023Q4"},{"ref":"capex@2023Q4","weight":-1}],"value":-250300000},"totalCosts@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"operatingIncome@2023Q4","weight":-1}],"value":4285300000},"capexOutflow@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2023Q4","weight":-1}],"value":-48000000},"grossMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":16.308035714285715},"operatingMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":4.345982142857143},"netMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":2.426339285714286},"currentRatio@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2023Q4"},{"ref":"currentLiabilities@2023Q4"}],"value":1.1139801253142834},"netDebt@2023Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"cash@2023Q4","weight":-1}],"value":2041600000},"freeCashFlow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2023"},{"ref":"capex@FY2023","weight":-1}],"value":4800000},"totalCosts@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"operatingIncome@FY2023","weight":-1}],"value":16905100000},"capexOutflow@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2023","weight":-1}],"value":-185400000},"grossMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":16.898012163122353},"operatingMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":5.419135377677818},"netMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":3.3658391938994163},"currentRatio@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2023"},{"ref":"currentLiabilities@FY2023"}],"value":1.1139801253142834},"netDebt@FY2023":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"cash@FY2023","weight":-1}],"value":2041600000},"freeCashFlow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q1"},{"ref":"capex@2024Q1","weight":-1}],"value":190700000},"totalCosts@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"operatingIncome@2024Q1","weight":-1}],"value":4227900000},"capexOutflow@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q1","weight":-1}],"value":-63200000},"grossMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":16.61111732468404},"operatingMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":5.426686053014204},"netMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":3.308354770159937},"currentRatio@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q1"},{"ref":"currentLiabilities@2024Q1"}],"value":1.0414401175606172},"netDebt@2024Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"cash@2024Q1","weight":-1}],"value":2531100000},"freeCashFlow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q2"},{"ref":"capex@2024Q2","weight":-1}],"value":-163800000},"totalCosts@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"operatingIncome@2024Q2","weight":-1}],"value":4455300000},"capexOutflow@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q2","weight":-1}],"value":-39700000},"grossMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":16.32101183885529},"operatingMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":5.133719444681032},"netMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":2.9426794991908696},"currentRatio@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q2"},{"ref":"currentLiabilities@2024Q2"}],"value":1.0235658714530136},"netDebt@2024Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"cash@2024Q2","weight":-1}],"value":2385500000},"freeCashFlow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q3"},{"ref":"capex@2024Q3","weight":-1}],"value":194200000},"totalCosts@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"operatingIncome@2024Q3","weight":-1}],"value":4989800000},"capexOutflow@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q3","weight":-1}],"value":-49700000},"grossMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":16.330869115562876},"operatingMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":4.435591986823457},"netMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":2.2465239207875283},"currentRatio@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q3"},{"ref":"currentLiabilities@2024Q3"}],"value":1.0004967024476392},"netDebt@2024Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"cash@2024Q3","weight":-1}],"value":2832400000},"freeCashFlow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2024Q4"},{"ref":"capex@2024Q4","weight":-1}],"value":120100000},"totalCosts@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"operatingIncome@2024Q4","weight":-1}],"value":5352300000},"capexOutflow@2024Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2024Q4","weight":-1}],"value":-92500000},"grossMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":15.852866931121529},"operatingMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":3.4926072845293907},"netMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":1.7093400649116481},"currentRatio@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2024Q4"},{"ref":"currentLiabilities@2024Q4"}],"value":1.029586669806877},"freeCashFlow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2024"},{"ref":"capex@FY2024","weight":-1}],"value":341200000},"totalCosts@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"operatingIncome@FY2024","weight":-1}],"value":19025200000},"capexOutflow@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2024","weight":-1}],"value":-245100000},"grossMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":16.25840887314829},"operatingMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":4.560481180678528},"netMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":2.4987082566230066},"currentRatio@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2024"},{"ref":"currentLiabilities@FY2024"}],"value":1.029586669806877},"netDebt@FY2024":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"cash@FY2024","weight":-1}],"value":2878800000},"freeCashFlow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q1"},{"ref":"capex@2025Q1","weight":-1}],"value":106500000},"totalCosts@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"operatingIncome@2025Q1","weight":-1}],"value":5271400000},"capexOutflow@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q1","weight":-1}],"value":-52200000},"grossMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":16.200752002615662},"operatingMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":4.248633135342306},"netMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":2.326848673096834},"currentRatio@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q1"},{"ref":"currentLiabilities@2025Q1"}],"value":1.0013984417363508},"netDebt@2025Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"cash@2025Q1","weight":-1}],"value":2732900000},"freeCashFlow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q2"},{"ref":"capex@2025Q2","weight":-1}],"value":179900000},"totalCosts@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"operatingIncome@2025Q2","weight":-1}],"value":5450500000},"capexOutflow@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q2","weight":-1}],"value":-71700000},"grossMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":16.407469097922327},"operatingMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":4.435872709739633},"netMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":2.4633996668712195},"currentRatio@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q2"},{"ref":"currentLiabilities@2025Q2"}],"value":1.0470832189796604},"netDebt@2025Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"cash@2025Q2","weight":-1}],"value":3163100000},"freeCashFlow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q3"},{"ref":"capex@2025Q3","weight":-1}],"value":86700000},"totalCosts@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"operatingIncome@2025Q3","weight":-1}],"value":5674900000},"capexOutflow@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q3","weight":-1}],"value":-68300000},"grossMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":15.904335345081016},"operatingMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.8641810918774968},"netMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":0.22480848046760163},"currentRatio@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q3"},{"ref":"currentLiabilities@2025Q3"}],"value":1.0644339170064763},"netDebt@2025Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"cash@2025Q3","weight":-1}],"value":3434300000},"freeCashFlow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2025Q4"},{"ref":"capex@2025Q4","weight":-1}],"value":51400000},"totalCosts@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"operatingIncome@2025Q4","weight":-1}],"value":5440600000},"capexOutflow@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2025Q4","weight":-1}],"value":-77800000},"grossMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":15.67053172995932},"operatingMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":2.496460510044983},"netMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.7813760103227657},"currentRatio@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2025Q4"},{"ref":"currentLiabilities@2025Q4"}],"value":1.0762540037025066},"netDebt@2025Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"cash@2025Q4","weight":-1}],"value":3667000000},"freeCashFlow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2025"},{"ref":"capex@FY2025","weight":-1}],"value":424500000},"totalCosts@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"operatingIncome@FY2025","weight":-1}],"value":21837400000},"capexOutflow@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2025","weight":-1}],"value":-270000000},"grossMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":16.04596967844263},"operatingMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":3.251902850509937},"netMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.4407613174193892},"currentRatio@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2025"},{"ref":"currentLiabilities@FY2025"}],"value":1.0762540037025066},"netDebt@FY2025":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"cash@FY2025","weight":-1}],"value":3667000000},"freeCashFlow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q1"},{"ref":"capex@2026Q1","weight":-1}],"value":8400000},"totalCosts@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"operatingIncome@2026Q1","weight":-1}],"value":5164500000},"capexOutflow@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q1","weight":-1}],"value":-84000000},"grossMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":16.236059995191507},"operatingMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":4.486693421612324},"netMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":2.407945109208263},"currentRatio@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q1"},{"ref":"currentLiabilities@2026Q1"}],"value":0.9476371889438275},"netDebt@2026Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"cash@2026Q1","weight":-1}],"value":3099300000},"freeCashFlow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2026Q2"},{"ref":"capex@2026Q2","weight":-1}],"value":19800000},"totalCosts@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"operatingIncome@2026Q2","weight":-1}],"value":5182000000},"capexOutflow@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2026Q2","weight":-1}],"value":-42800000},"grossMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":15.981133126590036},"operatingMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":3.771517706263579},"netMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":1.918255928395016},"currentRatio@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2026Q2"},{"ref":"currentLiabilities@2026Q2"}],"value":1.0198250728862974},"netDebt@2026Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"cash@2026Q2","weight":-1}],"value":3198500000},"freeCashFlow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2009"},{"ref":"capex@FY2009","weight":-1}],"value":333114000},"totalCosts@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2009"},{"ref":"operatingIncome@FY2009","weight":-1}],"value":4417633000},"capexOutflow@FY2009":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2009","weight":-1}],"value":-21560000},"grossMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":17.142890602506967},"operatingMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":2.388002581696075},"netMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":0.7699349515998274},"grossMargin@2010Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q1"},{"ref":"revenue@2010Q1"}],"scale":100,"value":17.170002510172917},"totalCosts@2010Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q2"},{"ref":"operatingIncome@2010Q2","weight":-1}],"value":1382483000},"grossMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":15.97818554552703},"operatingMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":2.539708947916439},"netMargin@2010Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q2"},{"ref":"revenue@2010Q2"}],"scale":100,"value":0.900170531170405},"freeCashFlow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q3"},{"ref":"capex@2010Q3","weight":-1}],"value":-5157000},"totalCosts@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q3"},{"ref":"operatingIncome@2010Q3","weight":-1}],"value":1415252000},"capexOutflow@2010Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q3","weight":-1}],"value":-9023000},"grossMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":15.655085838598124},"operatingMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":3.1813128739084187},"netMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":1.2987812595133932},"freeCashFlow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2010Q4"},{"ref":"capex@2010Q4","weight":-1}],"value":-62698000},"totalCosts@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2010Q4"},{"ref":"operatingIncome@2010Q4","weight":-1}],"value":1405808000},"capexOutflow@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2010Q4","weight":-1}],"value":-46417000},"grossMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":15.094466917799455},"operatingMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":2.2218018128300288},"netMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":0.7351059153456229},"currentRatio@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2010Q4"},{"ref":"currentLiabilities@2010Q4"}],"value":1.1388929239474643},"netDebt@2010Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"cash@2010Q4","weight":-1}],"value":446296000},"freeCashFlow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2010"},{"ref":"capex@FY2010","weight":-1}],"value":-137582000},"totalCosts@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"operatingIncome@FY2010","weight":-1}],"value":5363066000},"capexOutflow@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2010","weight":-1}],"value":-69116000},"grossMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":15.919515266277001},"operatingMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":2.6519970616258095},"netMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":0.913095967831083},"currentRatio@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2010"},{"ref":"currentLiabilities@FY2010"}],"value":1.1388929239474643},"netDebt@FY2010":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"cash@FY2010","weight":-1}],"value":446296000},"freeCashFlow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q1"},{"ref":"capex@2011Q1","weight":-1}],"value":39149000},"totalCosts@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"operatingIncome@2011Q1","weight":-1}],"value":1370088000},"capexOutflow@2011Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q1","weight":-1}],"value":-15306000},"grossMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":15.736513536488275},"operatingMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.7825121939797146},"netMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":1.0900431561155806},"freeCashFlow@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q2"},{"ref":"capex@2011Q2","weight":-1}],"value":137753000},"totalCosts@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"operatingIncome@2011Q2","weight":-1}],"value":1419708000},"grossMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":16.56628079327339},"operatingMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":3.692784631091243},"netMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":1.6743943099220227},"currentRatio@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q2"},{"ref":"currentLiabilities@2011Q2"}],"value":1.161436782346676},"netDebt@2011Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"cash@2011Q2","weight":-1}],"value":454306000},"freeCashFlow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q3"},{"ref":"capex@2011Q3","weight":-1}],"value":79164000},"totalCosts@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"operatingIncome@2011Q3","weight":-1}],"value":1520310000},"capexOutflow@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q3","weight":-1}],"value":-21580000},"grossMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":15.840215386124076},"operatingMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":3.1889550932921713},"netMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":1.3687054608762543},"currentRatio@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q3"},{"ref":"currentLiabilities@2011Q3"}],"value":1.1689871420929046},"netDebt@2011Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"cash@2011Q3","weight":-1}],"value":475896000},"freeCashFlow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2011Q4"},{"ref":"capex@2011Q4","weight":-1}],"value":-117308000},"totalCosts@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"operatingIncome@2011Q4","weight":-1}],"value":1576156000},"capexOutflow@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2011Q4","weight":-1}],"value":-15506000},"grossMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":15.12126298257796},"operatingMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":3.061203779500827},"netMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":1.2826513334838112},"currentRatio@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2011Q4"},{"ref":"currentLiabilities@2011Q4"}],"value":1.1250178238704929},"netDebt@2011Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"cash@2011Q4","weight":-1}],"value":482369000},"freeCashFlow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2011"},{"ref":"capex@FY2011","weight":-1}],"value":138758000},"totalCosts@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"operatingIncome@FY2011","weight":-1}],"value":5886262000},"capexOutflow@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2011","weight":-1}],"value":-60558000},"grossMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":15.799952794228068},"operatingMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":3.1827381485962034},"netMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":1.3552168545988208},"currentRatio@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2011"},{"ref":"currentLiabilities@FY2011"}],"value":1.1250178238704929},"netDebt@FY2011":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"cash@FY2011","weight":-1}],"value":482369000},"freeCashFlow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q1"},{"ref":"capex@2012Q1","weight":-1}],"value":-27067000},"totalCosts@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"operatingIncome@2012Q1","weight":-1}],"value":1610770000},"capexOutflow@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q1","weight":-1}],"value":-17617000},"grossMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":15.64347692889902},"operatingMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":3.2422383007607776},"netMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":1.3886210801053616},"currentRatio@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q1"},{"ref":"currentLiabilities@2012Q1"}],"value":1.1151084458252123},"netDebt@2012Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"cash@2012Q1","weight":-1}],"value":489045000},"freeCashFlow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q2"},{"ref":"capex@2012Q2","weight":-1}],"value":-57088000},"totalCosts@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"operatingIncome@2012Q2","weight":-1}],"value":1832738000},"capexOutflow@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q2","weight":-1}],"value":-20817000},"grossMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":15.051170307823607},"operatingMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":3.3277315534231513},"netMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":1.509895950366753},"currentRatio@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q2"},{"ref":"currentLiabilities@2012Q2"}],"value":1.0903681370368767},"netDebt@2012Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"cash@2012Q2","weight":-1}],"value":507426000},"freeCashFlow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q3"},{"ref":"capex@2012Q3","weight":-1}],"value":8987000},"totalCosts@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"operatingIncome@2012Q3","weight":-1}],"value":1909519000},"capexOutflow@2012Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q3","weight":-1}],"value":-29443000},"grossMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":14.734145783710384},"operatingMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":3.392388438164661},"netMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":1.585320443677235},"currentRatio@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q3"},{"ref":"currentLiabilities@2012Q3"}],"value":1.1402437438474895},"freeCashFlow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2012Q4"},{"ref":"capex@2012Q4","weight":-1}],"value":-88645000},"totalCosts@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"operatingIncome@2012Q4","weight":-1}],"value":1893077000},"capexOutflow@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2012Q4","weight":-1}],"value":-20614000},"grossMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":14.453801708856876},"operatingMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":2.3662206021072154},"netMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":0.8835678150675853},"currentRatio@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2012Q4"},{"ref":"currentLiabilities@2012Q4"}],"value":1.1222454065627288},"netDebt@2012Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"cash@2012Q4","weight":-1}],"value":590424000},"freeCashFlow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2012"},{"ref":"capex@FY2012","weight":-1}],"value":-163813000},"totalCosts@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"operatingIncome@FY2012","weight":-1}],"value":7246104000},"capexOutflow@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2012","weight":-1}],"value":-88491000},"grossMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":14.944315886625379},"operatingMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":3.0764168483567635},"netMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":1.3403913805326306},"currentRatio@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2012"},{"ref":"currentLiabilities@FY2012"}],"value":1.1222454065627288},"netDebt@FY2012":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"cash@FY2012","weight":-1}],"value":590424000},"freeCashFlow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q1"},{"ref":"capex@2013Q1","weight":-1}],"value":41955000},"totalCosts@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"operatingIncome@2013Q1","weight":-1}],"value":1905189000},"capexOutflow@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q1","weight":-1}],"value":-19971000},"grossMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":15.301156107039708},"operatingMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.9861515648996453},"netMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":1.1262674200237088},"currentRatio@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q1"},{"ref":"currentLiabilities@2013Q1"}],"value":1.0456160371623877},"netDebt@2013Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"cash@2013Q1","weight":-1}],"value":583419000},"freeCashFlow@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q2"},{"ref":"capex@2013Q2","weight":-1}],"value":-1947000},"totalCosts@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"operatingIncome@2013Q2","weight":-1}],"value":2254488000},"grossMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":14.614900368719248},"operatingMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":3.4525996633991545},"netMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":1.6011237157992557},"currentRatio@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q2"},{"ref":"currentLiabilities@2013Q2"}],"value":1.0535401456743863},"netDebt@2013Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"cash@2013Q2","weight":-1}],"value":555895000},"freeCashFlow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q3"},{"ref":"capex@2013Q3","weight":-1}],"value":25068000},"totalCosts@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"operatingIncome@2013Q3","weight":-1}],"value":2267206000},"capexOutflow@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q3","weight":-1}],"value":-16590000},"grossMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":14.078688219158883},"operatingMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":3.1169409443081992},"netMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.4001257185980196},"currentRatio@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q3"},{"ref":"currentLiabilities@2013Q3"}],"value":1.077915225901647},"netDebt@2013Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"cash@2013Q3","weight":-1}],"value":561959000},"freeCashFlow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2013Q4"},{"ref":"capex@2013Q4","weight":-1}],"value":-115562000},"totalCosts@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"operatingIncome@2013Q4","weight":-1}],"value":2218376000},"capexOutflow@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2013Q4","weight":-1}],"value":-38968000},"grossMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":14.096167040726618},"operatingMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":2.681123688962278},"netMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":0.9528877486738273},"currentRatio@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2013Q4"},{"ref":"currentLiabilities@2013Q4"}],"value":1.0550950687763514},"netDebt@2013Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"cash@2013Q4","weight":-1}],"value":680499000},"freeCashFlow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2013"},{"ref":"capex@FY2013","weight":-1}],"value":-50486000},"totalCosts@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"operatingIncome@FY2013","weight":-1}],"value":8645259000},"capexOutflow@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2013","weight":-1}],"value":-102858000},"grossMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":14.492731523097676},"operatingMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":3.0646355064779924},"netMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":1.2781405472462493},"currentRatio@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2013"},{"ref":"currentLiabilities@FY2013"}],"value":1.0550950687763514},"netDebt@FY2013":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"cash@FY2013","weight":-1}],"value":680499000},"freeCashFlow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q1"},{"ref":"capex@2014Q1","weight":-1}],"value":106097000},"totalCosts@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"operatingIncome@2014Q1","weight":-1}],"value":2190224000},"capexOutflow@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q1","weight":-1}],"value":-27095000},"grossMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":14.955439582141864},"operatingMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":3.124426380545836},"netMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":1.3845597897793895},"currentRatio@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q1"},{"ref":"currentLiabilities@2014Q1"}],"value":1.0461143896626486},"netDebt@2014Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"cash@2014Q1","weight":-1}],"value":678122000},"freeCashFlow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q2"},{"ref":"capex@2014Q2","weight":-1}],"value":-43890000},"totalCosts@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"operatingIncome@2014Q2","weight":-1}],"value":2426934000},"capexOutflow@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q2","weight":-1}],"value":-41631000},"grossMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":14.697500197082542},"operatingMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":3.3724605217790145},"netMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":0.6713547095560746},"currentRatio@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q2"},{"ref":"currentLiabilities@2014Q2"}],"value":1.1164647138215391},"netDebt@2014Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"cash@2014Q2","weight":-1}],"value":947796000},"freeCashFlow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q3"},{"ref":"capex@2014Q3","weight":-1}],"value":118284000},"totalCosts@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"operatingIncome@2014Q3","weight":-1}],"value":2536091000},"capexOutflow@2014Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q3","weight":-1}],"value":-22619000},"grossMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":14.266758755551223},"operatingMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":3.440273708065037},"netMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":0.9960981523334936},"currentRatio@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q3"},{"ref":"currentLiabilities@2014Q3"}],"value":1.0702392436866173},"freeCashFlow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2014Q4"},{"ref":"capex@2014Q4","weight":-1}],"value":-132595000},"totalCosts@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"operatingIncome@2014Q4","weight":-1}],"value":2482530000},"capexOutflow@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2014Q4","weight":-1}],"value":-59047000},"grossMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":14.413849874357016},"operatingMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":2.2217933468297795},"netMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":0.7356219524683529},"currentRatio@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2014Q4"},{"ref":"currentLiabilities@2014Q4"}],"value":1.0587972421169713},"netDebt@2014Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"cash@2014Q4","weight":-1}],"value":1040492000},"freeCashFlow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2014"},{"ref":"capex@FY2014","weight":-1}],"value":47896000},"totalCosts@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"operatingIncome@FY2014","weight":-1}],"value":9635779000},"capexOutflow@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2014","weight":-1}],"value":-150392000},"grossMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":14.569874950303833},"operatingMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":3.0399816299014812},"netMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.9358526745468781},"currentRatio@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2014"},{"ref":"currentLiabilities@FY2014"}],"value":1.0587972421169713},"netDebt@FY2014":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"cash@FY2014","weight":-1}],"value":1040492000},"freeCashFlow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q1"},{"ref":"capex@2015Q1","weight":-1}],"value":35010000},"totalCosts@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"operatingIncome@2015Q1","weight":-1}],"value":2352123000},"capexOutflow@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q1","weight":-1}],"value":-23157000},"grossMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":14.957083326825202},"operatingMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":3.318366001412333},"netMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.4721393063455515},"currentRatio@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q1"},{"ref":"currentLiabilities@2015Q1"}],"value":1.0910145032815917},"netDebt@2015Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"cash@2015Q1","weight":-1}],"value":1120960000},"freeCashFlow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q2"},{"ref":"capex@2015Q2","weight":-1}],"value":-2921000},"totalCosts@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"operatingIncome@2015Q2","weight":-1}],"value":2628460000},"capexOutflow@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q2","weight":-1}],"value":-25329000},"grossMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":14.36185117807576},"operatingMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":3.5951116457850416},"netMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":1.6985270385258648},"currentRatio@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q2"},{"ref":"currentLiabilities@2015Q2"}],"value":1.0441490322038358},"netDebt@2015Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"cash@2015Q2","weight":-1}],"value":1094069000},"freeCashFlow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q3"},{"ref":"capex@2015Q3","weight":-1}],"value":120440000},"totalCosts@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"operatingIncome@2015Q3","weight":-1}],"value":2703926000},"capexOutflow@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q3","weight":-1}],"value":-29853000},"grossMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":14.225037840524552},"operatingMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":3.4508344554267363},"netMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":1.6161358638191026},"currentRatio@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q3"},{"ref":"currentLiabilities@2015Q3"}],"value":1.0317597675299859},"netDebt@2015Q3":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"cash@2015Q3","weight":-1}],"value":1117739000},"freeCashFlow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2015Q4"},{"ref":"capex@2015Q4","weight":-1}],"value":-131734000},"totalCosts@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"operatingIncome@2015Q4","weight":-1}],"value":2669657000},"capexOutflow@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2015Q4","weight":-1}],"value":-41913000},"grossMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":14.223329923422941},"operatingMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":0.11019223962265987},"netMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-1.2491946051076814},"currentRatio@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2015Q4"},{"ref":"currentLiabilities@2015Q4"}],"value":1.0731154512305396},"netDebt@2015Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"cash@2015Q4","weight":-1}],"value":1244488000},"freeCashFlow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@FY2015"},{"ref":"capex@FY2015","weight":-1}],"value":20795000},"totalCosts@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"operatingIncome@FY2015","weight":-1}],"value":10354167000},"capexOutflow@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"capex@FY2015","weight":-1}],"value":-120252000},"grossMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":14.427192839316794},"operatingMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":2.6178026720890326},"netMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.8840720037281902},"currentRatio@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@FY2015"},{"ref":"currentLiabilities@FY2015"}],"value":1.0731154512305396},"netDebt@FY2015":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"cash@FY2015","weight":-1}],"value":1244488000},"freeCashFlow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q1"},{"ref":"capex@2016Q1","weight":-1}],"value":82373000},"totalCosts@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"operatingIncome@2016Q1","weight":-1}],"value":2526314000},"capexOutflow@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q1","weight":-1}],"value":-33702000},"grossMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":14.917486308420441},"operatingMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.1453157258118627},"netMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":1.3146600060191194},"currentRatio@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q1"},{"ref":"currentLiabilities@2016Q1"}],"value":1.0716598687904504},"netDebt@2016Q1":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"cash@2016Q1","weight":-1}],"value":1282104000},"freeCashFlow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q2"},{"ref":"capex@2016Q2","weight":-1}],"value":20222000},"totalCosts@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"operatingIncome@2016Q2","weight":-1}],"value":2685089000},"capexOutflow@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q2","weight":-1}],"value":-36570000},"grossMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":14.739497471472074},"operatingMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":3.4990758141478966},"netMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":1.674064825626633},"currentRatio@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q2"},{"ref":"currentLiabilities@2016Q2"}],"value":1.042655480393243},"netDebt@2016Q2":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"cash@2016Q2","weight":-1}],"value":1278568000},"freeCashFlow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q3"},{"ref":"capex@2016Q3","weight":-1}],"value":158325000},"totalCosts@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"operatingIncome@2016Q3","weight":-1}],"value":2739260000},"capexOutflow@2016Q3":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q3","weight":-1}],"value":-55420000},"grossMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":14.404627979268739},"operatingMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":2.972397045030136},"netMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":1.2527026299458481},"currentRatio@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q3"},{"ref":"currentLiabilities@2016Q3"}],"value":1.0354736056221685},"freeCashFlow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"operatingCashFlow@2016Q4"},{"ref":"capex@2016Q4","weight":-1}],"value":-33344000},"totalCosts@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"operatingIncome@2016Q4","weight":-1}],"value":2596715000},"capexOutflow@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"capex@2016Q4","weight":-1}],"value":-30829000},"grossMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"grossProfit@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":14.55626653181889},"operatingMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"operatingIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":2.876873107443358},"netMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":1.1530382640542902},"currentRatio@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"currentAssets@2016Q4"},{"ref":"currentLiabilities@2016Q4"}],"value":1.0474741575857587},"netDebt@2016Q4":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"cash@2016Q4","weight":-1}],"value":1280436000},"fcfMargin@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2016"},{"ref":"revenue@FY2016"}],"scale":100,"value":2.0902287847877017},"fcfMargin@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q1"},{"ref":"revenue@2017Q1"}],"scale":100,"value":0.9038326936842478},"fcfMargin@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q2"},{"ref":"revenue@2017Q2"}],"scale":100,"value":-1.417186994212623},"fcfMargin@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q3"},{"ref":"revenue@2017Q3"}],"scale":100,"value":5.910051216814306},"fcfMargin@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2017Q4"},{"ref":"revenue@2017Q4"}],"scale":100,"value":-6.2396825097888815},"fcfMargin@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2017"},{"ref":"revenue@FY2017"}],"scale":100,"value":-0.1735034206244325},"fcfMargin@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q1"},{"ref":"revenue@2018Q1"}],"scale":100,"value":3.525664335664336},"fcfMargin@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q2"},{"ref":"revenue@2018Q2"}],"scale":100,"value":2.5154408017666046},"fcfMargin@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q3"},{"ref":"revenue@2018Q3"}],"scale":100,"value":2.2229760132913365},"fcfMargin@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2018Q4"},{"ref":"revenue@2018Q4"}],"scale":100,"value":-3.7850660066006596},"fcfMargin@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2018"},{"ref":"revenue@FY2018"}],"scale":100,"value":1.1119347664936992},"fcfMargin@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q1"},{"ref":"revenue@2019Q1"}],"scale":100,"value":3.070360347528842},"fcfMargin@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q2"},{"ref":"revenue@2019Q2"}],"scale":100,"value":1.912100342682237},"fcfMargin@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q3"},{"ref":"revenue@2019Q3"}],"scale":100,"value":0.8818907738190681},"fcfMargin@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2019Q4"},{"ref":"revenue@2019Q4"}],"scale":100,"value":0.2539049945362216},"fcfMargin@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2019"},{"ref":"revenue@FY2019"}],"scale":100,"value":1.5442450788504816},"fcfMargin@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q1"},{"ref":"revenue@2020Q1"}],"scale":100,"value":0.48110230159341083},"fcfMargin@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q2"},{"ref":"revenue@2020Q2"}],"scale":100,"value":29.37076291416022},"fcfMargin@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q3"},{"ref":"revenue@2020Q3"}],"scale":100,"value":0.20767736316741475},"fcfMargin@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2020Q4"},{"ref":"revenue@2020Q4"}],"scale":100,"value":2.3374401095140316},"fcfMargin@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2020"},{"ref":"revenue@FY2020"}],"scale":100,"value":6.624403313145034},"fcfMargin@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q1"},{"ref":"revenue@2021Q1"}],"scale":100,"value":6.838417008023291},"fcfMargin@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q2"},{"ref":"revenue@2021Q2"}],"scale":100,"value":13.412952338923212},"fcfMargin@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q3"},{"ref":"revenue@2021Q3"}],"scale":100,"value":9.985935302390999},"fcfMargin@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2021Q4"},{"ref":"revenue@2021Q4"}],"scale":100,"value":2.490256762952774},"fcfMargin@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2021"},{"ref":"revenue@FY2021"}],"scale":100,"value":8.277765003449069},"fcfMargin@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q1"},{"ref":"revenue@2022Q1"}],"scale":100,"value":5.017688065757985},"fcfMargin@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q2"},{"ref":"revenue@2022Q2"}],"scale":100,"value":2.5160418777440055},"fcfMargin@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q3"},{"ref":"revenue@2022Q3"}],"scale":100,"value":3.4322909160782054},"fcfMargin@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2022Q4"},{"ref":"revenue@2022Q4"}],"scale":100,"value":-0.23838781027279426},"fcfMargin@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2022"},{"ref":"revenue@FY2022"}],"scale":100,"value":2.6531706745735755},"fcfMargin@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q1"},{"ref":"revenue@2023Q1"}],"scale":100,"value":2.6053268765133173},"fcfMargin@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q2"},{"ref":"revenue@2023Q2"}],"scale":100,"value":0.9805857189865087},"fcfMargin@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q3"},{"ref":"revenue@2023Q3"}],"scale":100,"value":2.1848632335125715},"fcfMargin@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2023Q4"},{"ref":"revenue@2023Q4"}],"scale":100,"value":-5.587053571428571},"fcfMargin@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2023"},{"ref":"revenue@FY2023"}],"scale":100,"value":0.02685509995132513},"fcfMargin@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q1"},{"ref":"revenue@2024Q1"}],"scale":100,"value":4.265742087014876},"fcfMargin@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q2"},{"ref":"revenue@2024Q2"}],"scale":100,"value":-3.4877778724129125},"fcfMargin@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q3"},{"ref":"revenue@2024Q3"}],"scale":100,"value":3.7193089975868543},"fcfMargin@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2024Q4"},{"ref":"revenue@2024Q4"}],"scale":100,"value":2.16552470248828},"fcfMargin@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2024"},{"ref":"revenue@FY2024"}],"scale":100,"value":1.7116226805054604},"fcfMargin@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q1"},{"ref":"revenue@2025Q1"}],"scale":100,"value":1.93449948231704},"fcfMargin@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q2"},{"ref":"revenue@2025Q2"}],"scale":100,"value":3.1542035592180238},"fcfMargin@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q3"},{"ref":"revenue@2025Q3"}],"scale":100,"value":1.4992996351185433},"fcfMargin@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2025Q4"},{"ref":"revenue@2025Q4"}],"scale":100,"value":0.9211634617107833},"fcfMargin@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2025"},{"ref":"revenue@FY2025"}],"scale":100,"value":1.8806985831627636},"fcfMargin@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q1"},{"ref":"revenue@2026Q1"}],"scale":100,"value":0.15535129736827505},"fcfMargin@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2026Q2"},{"ref":"revenue@2026Q2"}],"scale":100,"value":0.3676811944067891},"fcfMargin@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2009"},{"ref":"revenue@FY2009"}],"scale":100,"value":7.360485334114649},"fcfMargin@2010Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q3"},{"ref":"revenue@2010Q3"}],"scale":100,"value":-0.35279509904190515},"fcfMargin@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2010Q4"},{"ref":"revenue@2010Q4"}],"scale":100,"value":-4.360835526572037},"fcfMargin@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2010"},{"ref":"revenue@FY2010"}],"scale":100,"value":-2.4973276368904274},"fcfMargin@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q1"},{"ref":"revenue@2011Q1"}],"scale":100,"value":2.777899981693065},"fcfMargin@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q2"},{"ref":"revenue@2011Q2"}],"scale":100,"value":9.34460314283873},"fcfMargin@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q3"},{"ref":"revenue@2011Q3"}],"scale":100,"value":5.0410439706340275},"fcfMargin@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2011Q4"},{"ref":"revenue@2011Q4"}],"scale":100,"value":-7.21482918380815},"fcfMargin@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2011"},{"ref":"revenue@FY2011"}],"scale":100,"value":2.282292160963458},"fcfMargin@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q1"},{"ref":"revenue@2012Q1"}],"scale":100,"value":-1.6258946565389893},"fcfMargin@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q2"},{"ref":"revenue@2012Q2"}],"scale":100,"value":-3.0112468127349237},"fcfMargin@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q3"},{"ref":"revenue@2012Q3"}],"scale":100,"value":0.45467607554898076},"fcfMargin@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2012Q4"},{"ref":"revenue@2012Q4"}],"scale":100,"value":-4.571787822009462},"fcfMargin@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2012"},{"ref":"revenue@FY2012"}],"scale":100,"value":-2.1911558165353595},"fcfMargin@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q1"},{"ref":"revenue@2013Q1"}],"scale":100,"value":2.136384375038191},"fcfMargin@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q2"},{"ref":"revenue@2013Q2"}],"scale":100,"value":-0.0833793697084934},"fcfMargin@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q3"},{"ref":"revenue@2013Q3"}],"scale":100,"value":1.0712147570216743},"fcfMargin@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2013Q4"},{"ref":"revenue@2013Q4"}],"scale":100,"value":-5.069638322924582},"fcfMargin@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2013"},{"ref":"revenue@FY2013"}],"scale":100,"value":-0.5660765989567175},"fcfMargin@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q1"},{"ref":"revenue@2014Q1"}],"scale":100,"value":4.692765550146117},"fcfMargin@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q2"},{"ref":"revenue@2014Q2"}],"scale":100,"value":-1.7474652000009554},"fcfMargin@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q3"},{"ref":"revenue@2014Q3"}],"scale":100,"value":4.503572886270735},"fcfMargin@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2014Q4"},{"ref":"revenue@2014Q4"}],"scale":100,"value":-5.222455040292406},"fcfMargin@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2014"},{"ref":"revenue@FY2014"}],"scale":100,"value":0.4819534611425022},"fcfMargin@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q1"},{"ref":"revenue@2015Q1"}],"scale":100,"value":1.439050596542168},"fcfMargin@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q2"},{"ref":"revenue@2015Q2"}],"scale":100,"value":-0.10713447375370441},"fcfMargin@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q3"},{"ref":"revenue@2015Q3"}],"scale":100,"value":4.300554637289779},"fcfMargin@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2015Q4"},{"ref":"revenue@2015Q4"}],"scale":100,"value":-4.929054157708481},"fcfMargin@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@FY2015"},{"ref":"revenue@FY2015"}],"scale":100,"value":0.1955794989045385},"fcfMargin@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q1"},{"ref":"revenue@2016Q1"}],"scale":100,"value":3.158044054586128},"fcfMargin@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q2"},{"ref":"revenue@2016Q2"}],"scale":100,"value":0.7267698347750489},"fcfMargin@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q3"},{"ref":"revenue@2016Q3"}],"scale":100,"value":5.6080456903855795},"fcfMargin@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"freeCashFlow@2016Q4"},{"ref":"revenue@2016Q4"}],"scale":100,"value":-1.247142463884334},"#767":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2016"},{"ref":"equity@FY2016"}],"value":2231628000},"debtToCapital@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2016"},{"ref":"#767"}],"scale":100,"value":58.31742566413398},"#768":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"equity@2017Q1"}],"value":2247418000},"debtToCapital@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q1"},{"ref":"#768"}],"scale":100,"value":56.88563498201047},"#769":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"equity@2017Q2"}],"value":2301577000},"debtToCapital@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q2"},{"ref":"#769"}],"scale":100,"value":57.7833806994074},"#770":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"equity@2017Q3"}],"value":2423132000},"debtToCapital@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q3"},{"ref":"#770"}],"scale":100,"value":58.27107231467373},"#771":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"equity@2017Q4"}],"value":2520093000},"debtToCapital@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2017Q4"},{"ref":"#771"}],"scale":100,"value":55.38656708304019},"#772":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2017"},{"ref":"equity@FY2017"}],"value":2520093000},"debtToCapital@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2017"},{"ref":"#772"}],"scale":100,"value":55.38656708304019},"#773":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"equity@2018Q1"}],"value":2613044000},"debtToCapital@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q1"},{"ref":"#773"}],"scale":100,"value":54.91545492536674},"#774":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"equity@2018Q2"}],"value":2607110000},"debtToCapital@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q2"},{"ref":"#774"}],"scale":100,"value":55.01915914556731},"#775":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"equity@2018Q3"}],"value":2528607000},"debtToCapital@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q3"},{"ref":"#775"}],"scale":100,"value":54.58368975487294},"#776":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"equity@2018Q4"}],"value":2470200000},"debtToCapital@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2018Q4"},{"ref":"#776"}],"scale":100,"value":55.643267751599055},"#777":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2018"},{"ref":"equity@FY2018"}],"value":2470200000},"debtToCapital@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2018"},{"ref":"#777"}],"scale":100,"value":55.643267751599055},"#778":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"equity@2019Q1"}],"value":2486641000},"debtToCapital@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q1"},{"ref":"#778"}],"scale":100,"value":54.64966595499712},"#779":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"equity@2019Q2"}],"value":2531368000},"debtToCapital@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q2"},{"ref":"#779"}],"scale":100,"value":54.0130079861956},"#780":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"equity@2019Q3"}],"value":2560300000},"debtToCapital@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q3"},{"ref":"#780"}],"scale":100,"value":53.66558606413311},"#781":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"equity@2019Q4"}],"value":2746900000},"debtToCapital@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2019Q4"},{"ref":"#781"}],"scale":100,"value":54.28665040591212},"#782":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2019"},{"ref":"equity@FY2019"}],"value":2746900000},"debtToCapital@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2019"},{"ref":"#782"}],"scale":100,"value":54.28665040591212},"#783":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"equity@2020Q1"}],"value":2667000000},"debtToCapital@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q1"},{"ref":"#783"}],"scale":100,"value":55.958005249343834},"#784":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"equity@2020Q2"}],"value":2631200000},"debtToCapital@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q2"},{"ref":"#784"}],"scale":100,"value":53.789145636971725},"#785":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"equity@2020Q3"}],"value":2730500000},"debtToCapital@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q3"},{"ref":"#785"}],"scale":100,"value":50.30580479765611},"#786":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"equity@2020Q4"}],"value":2786200000},"debtToCapital@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2020Q4"},{"ref":"#786"}],"scale":100,"value":47.97214844591199},"#787":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2020"},{"ref":"equity@FY2020"}],"value":2786200000},"debtToCapital@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2020"},{"ref":"#787"}],"scale":100,"value":47.97214844591199},"#788":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"equity@2021Q1"}],"value":2923500000},"debtToCapital@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q1"},{"ref":"#788"}],"scale":100,"value":46.071489652813405},"#789":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"equity@2021Q2"}],"value":3135400000},"debtToCapital@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q2"},{"ref":"#789"}],"scale":100,"value":44.0581743956114},"#790":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"equity@2021Q3"}],"value":3252500000},"debtToCapital@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q3"},{"ref":"#790"}],"scale":100,"value":41.01152959262106},"#791":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"equity@2021Q4"}],"value":3860900000},"debtToCapital@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2021Q4"},{"ref":"#791"}],"scale":100,"value":52.726048330700095},"#792":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2021"},{"ref":"equity@FY2021"}],"value":3860900000},"debtToCapital@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2021"},{"ref":"#792"}],"scale":100,"value":52.726048330700095},"#793":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"equity@2022Q1"}],"value":3938000000},"debtToCapital@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q1"},{"ref":"#793"}],"scale":100,"value":50.502793296089386},"#794":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"equity@2022Q2"}],"value":3974800000},"debtToCapital@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q2"},{"ref":"#794"}],"scale":100,"value":49.5697896749522},"#795":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"equity@2022Q3"}],"value":4156500000},"debtToCapital@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q3"},{"ref":"#795"}],"scale":100,"value":46.731625165403585},"#796":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"equity@2022Q4"}],"value":4320000000},"debtToCapital@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2022Q4"},{"ref":"#796"}],"scale":100,"value":48.20601851851852},"#797":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2022"},{"ref":"equity@FY2022"}],"value":4320000000},"debtToCapital@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2022"},{"ref":"#797"}],"scale":100,"value":48.20601851851852},"#798":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"equity@2023Q1"}],"value":4341000000},"debtToCapital@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q1"},{"ref":"#798"}],"scale":100,"value":45.80741764570376},"#799":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"equity@2023Q2"}],"value":4768500000},"debtToCapital@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q2"},{"ref":"#799"}],"scale":100,"value":47.176260878683024},"#800":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"equity@2023Q3"}],"value":4729600000},"debtToCapital@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q3"},{"ref":"#800"}],"scale":100,"value":44.78602841677943},"#801":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"equity@2023Q4"}],"value":4773200000},"debtToCapital@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2023Q4"},{"ref":"#801"}],"scale":100,"value":43.97050196932875},"#802":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2023"},{"ref":"equity@FY2023"}],"value":4773200000},"debtToCapital@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2023"},{"ref":"#802"}],"scale":100,"value":43.97050196932875},"#803":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"equity@2024Q1"}],"value":5345400000},"debtToCapital@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q1"},{"ref":"#803"}],"scale":100,"value":48.13484491338347},"#804":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"equity@2024Q2"}],"value":5316200000},"debtToCapital@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q2"},{"ref":"#804"}],"scale":100,"value":46.08366878597494},"#805":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"equity@2024Q3"}],"value":5867300000},"debtToCapital@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q3"},{"ref":"#805"}],"scale":100,"value":49.27479419835359},"#806":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"equity@2024Q4"}],"value":5887500000},"debtToCapital@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2024Q4"},{"ref":"#806"}],"scale":100,"value":49.481104033970276},"#807":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2024"},{"ref":"equity@FY2024"}],"value":5887500000},"debtToCapital@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2024"},{"ref":"#807"}],"scale":100,"value":49.481104033970276},"#808":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"equity@2025Q1"}],"value":5795900000},"debtToCapital@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q1"},{"ref":"#808"}],"scale":100,"value":48.36867440777101},"#809":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"equity@2025Q2"}],"value":6351800000},"debtToCapital@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q2"},{"ref":"#809"}],"scale":100,"value":50.62816839321137},"#810":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"equity@2025Q3"}],"value":6518200000},"debtToCapital@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q3"},{"ref":"#810"}],"scale":100,"value":53.16038170046945},"#811":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"equity@2025Q4"}],"value":6488600000},"debtToCapital@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2025Q4"},{"ref":"#811"}],"scale":100,"value":57.01538082174892},"#812":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2025"},{"ref":"equity@FY2025"}],"value":6488600000},"debtToCapital@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2025"},{"ref":"#812"}],"scale":100,"value":57.01538082174892},"#813":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"equity@2026Q1"}],"value":5980600000},"debtToCapital@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q1"},{"ref":"#813"}],"scale":100,"value":52.51981406547838},"#814":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"equity@2026Q2"}],"value":6315200000},"debtToCapital@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2026Q2"},{"ref":"#814"}],"scale":100,"value":53.25247023055485},"#815":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"equity@2010Q4"}],"value":1250507000},"debtToCapital@2010Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2010Q4"},{"ref":"#815"}],"scale":100,"value":37.2760008540536},"#816":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2010"},{"ref":"equity@FY2010"}],"value":1250507000},"debtToCapital@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2010"},{"ref":"#816"}],"scale":100,"value":37.2760008540536},"#817":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"equity@2011Q2"}],"value":1280497000},"debtToCapital@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q2"},{"ref":"#817"}],"scale":100,"value":36.43827357658785},"#818":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"equity@2011Q3"}],"value":1275960000},"debtToCapital@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q3"},{"ref":"#818"}],"scale":100,"value":38.182701652089406},"#819":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"equity@2011Q4"}],"value":1304364000},"debtToCapital@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2011Q4"},{"ref":"#819"}],"scale":100,"value":38.12310060688581},"#820":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2011"},{"ref":"equity@FY2011"}],"value":1304364000},"debtToCapital@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2011"},{"ref":"#820"}],"scale":100,"value":38.12310060688581},"#821":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"equity@2012Q1"}],"value":1309326000},"debtToCapital@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q1"},{"ref":"#821"}],"scale":100,"value":38.97890975967788},"#822":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"equity@2012Q2"}],"value":1362744000},"debtToCapital@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q2"},{"ref":"#822"}],"scale":100,"value":37.9359586246573},"#823":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"equity@2012Q3"}],"value":1418671000},"debtToCapital@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q3"},{"ref":"#823"}],"scale":100,"value":40.62865879404034},"#824":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"equity@2012Q4"}],"value":1455358000},"debtToCapital@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2012Q4"},{"ref":"#824"}],"scale":100,"value":40.88849616383048},"#825":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2012"},{"ref":"equity@FY2012"}],"value":1455358000},"debtToCapital@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2012"},{"ref":"#825"}],"scale":100,"value":40.88849616383048},"#826":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"equity@2013Q1"}],"value":1562305000},"debtToCapital@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q1"},{"ref":"#826"}],"scale":100,"value":38.478274088606256},"#827":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"equity@2013Q2"}],"value":1557236000},"debtToCapital@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q2"},{"ref":"#827"}],"scale":100,"value":36.39441934298976},"#828":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"equity@2013Q3"}],"value":1611179000},"debtToCapital@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q3"},{"ref":"#828"}],"scale":100,"value":36.50972362474933},"#829":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"equity@2013Q4"}],"value":1735889000},"debtToCapital@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2013Q4"},{"ref":"#829"}],"scale":100,"value":40.36629070176722},"#830":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2013"},{"ref":"equity@FY2013"}],"value":1735889000},"debtToCapital@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2013"},{"ref":"#830"}],"scale":100,"value":40.36629070176722},"#831":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"equity@2014Q1"}],"value":1752869000},"debtToCapital@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q1"},{"ref":"#831"}],"scale":100,"value":39.69543645303785},"#832":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"equity@2014Q2"}],"value":1936161000},"debtToCapital@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q2"},{"ref":"#832"}],"scale":100,"value":50.05219090767762},"#833":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"equity@2014Q3"}],"value":1971345000},"debtToCapital@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q3"},{"ref":"#833"}],"scale":100,"value":50.01762755884942},"#834":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"equity@2014Q4"}],"value":2059477000},"debtToCapital@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2014Q4"},{"ref":"#834"}],"scale":100,"value":52.511729919780606},"#835":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2014"},{"ref":"equity@FY2014"}],"value":2059477000},"debtToCapital@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2014"},{"ref":"#835"}],"scale":100,"value":52.511729919780606},"#836":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"equity@2015Q1"}],"value":2107066000},"debtToCapital@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q1"},{"ref":"#836"}],"scale":100,"value":54.44722661748611},"#837":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"equity@2015Q2"}],"value":2122445000},"debtToCapital@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q2"},{"ref":"#837"}],"scale":100,"value":52.688950714859516},"#838":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"equity@2015Q3"}],"value":2109448000},"debtToCapital@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q3"},{"ref":"#838"}],"scale":100,"value":54.048262863080765},"#839":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"equity@2015Q4"}],"value":2175777000},"debtToCapital@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2015Q4"},{"ref":"#839"}],"scale":100,"value":57.796594044334505},"#840":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@FY2015"},{"ref":"equity@FY2015"}],"value":2175777000},"debtToCapital@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@FY2015"},{"ref":"#840"}],"scale":100,"value":57.796594044334505},"#841":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"equity@2016Q1"}],"value":2217278000},"debtToCapital@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q1"},{"ref":"#841"}],"scale":100,"value":58.832721923006496},"#842":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"equity@2016Q2"}],"value":2171085000},"debtToCapital@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q2"},{"ref":"#842"}],"scale":100,"value":60.04062484886589},"#843":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"equity@2016Q3"}],"value":2199038000},"debtToCapital@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q3"},{"ref":"#843"}],"scale":100,"value":59.66545371203226},"#844":{"kind":"computed","op":"sum","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"equity@2016Q4"}],"value":2231628000},"debtToCapital@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"totalDebt@2016Q4"},{"ref":"#844"}],"scale":100,"value":58.31742566413398},"#845":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2015","weight":0.5},{"ref":"totalAssets@FY2016","weight":0.5}],"rule":"average-balance","value":4429309500},"returnOnAssets@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#845"}],"scale":100,"value":3.320269220292689},"#846":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"}],"rule":"trailing-year","value":146713000},"#847":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q1","weight":0.5},{"ref":"totalAssets@2017Q1","weight":0.5}],"rule":"average-balance","value":4511604500},"returnOnAssets@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#847"}],"scale":100,"value":3.251902953816098},"#848":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"}],"rule":"trailing-year","value":139266000},"#849":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q2","weight":0.5},{"ref":"totalAssets@2017Q2","weight":0.5}],"rule":"average-balance","value":4572692500},"returnOnAssets@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#849"}],"scale":100,"value":3.045601688720595},"#850":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"},{"ref":"netIncome@2016Q4"}],"rule":"trailing-year","value":133781000},"#851":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q3","weight":0.5},{"ref":"totalAssets@2017Q3","weight":0.5}],"rule":"average-balance","value":4576029000},"returnOnAssets@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#851"}],"scale":100,"value":2.923517311625429},"#852":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"},{"ref":"netIncome@2017Q1"}],"rule":"trailing-year","value":213442000},"#853":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2016Q4","weight":0.5},{"ref":"totalAssets@2017Q4","weight":0.5}],"rule":"average-balance","value":4666484000},"returnOnAssets@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#853"}],"scale":100,"value":4.5739361797876095},"#854":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2016","weight":0.5},{"ref":"totalAssets@FY2017","weight":0.5}],"rule":"average-balance","value":4666484000},"returnOnAssets@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#854"}],"scale":100,"value":4.573036144557658},"#855":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"},{"ref":"netIncome@2017Q2"}],"rule":"trailing-year","value":215303000},"#856":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q1","weight":0.5},{"ref":"totalAssets@2018Q1","weight":0.5}],"rule":"average-balance","value":4773920500},"returnOnAssets@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#856"}],"scale":100,"value":4.5099829375038825},"#857":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"},{"ref":"netIncome@2017Q3"}],"rule":"trailing-year","value":232670000},"#858":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q2","weight":0.5},{"ref":"totalAssets@2018Q2","weight":0.5}],"rule":"average-balance","value":4765663500},"returnOnAssets@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#858"}],"scale":100,"value":4.882216295800155},"#859":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"},{"ref":"netIncome@2017Q4"}],"rule":"trailing-year","value":237589000},"#860":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q3","weight":0.5},{"ref":"totalAssets@2018Q3","weight":0.5}],"rule":"average-balance","value":4805930000},"returnOnAssets@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#860"}],"scale":100,"value":4.943663349237296},"#861":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q1"},{"ref":"revenue@2016Q1","weight":-1}],"value":-89526000},"revenueGrowth@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#861"},{"ref":"revenue@2016Q1"}],"scale":100,"rule":"year-on-year","value":-3.432278198328065},"#862":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"},{"ref":"netIncome@2018Q1"}],"rule":"trailing-year","value":157800000},"#863":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2017Q4","weight":0.5},{"ref":"totalAssets@2018Q4","weight":0.5}],"rule":"average-balance","value":4936082500},"returnOnAssets@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#863"}],"scale":100,"value":3.19686715122772},"#864":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2017","weight":0.5},{"ref":"totalAssets@FY2018","weight":0.5}],"rule":"average-balance","value":4936082500},"returnOnAssets@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#864"}],"scale":100,"value":3.19686715122772},"#865":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"},{"ref":"netIncome@2018Q2"}],"rule":"trailing-year","value":160600000},"#866":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q1","weight":0.5},{"ref":"totalAssets@2019Q1","weight":0.5}],"rule":"average-balance","value":5160984500},"returnOnAssets@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#866"}],"scale":100,"value":3.1118093844304315},"#867":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"},{"ref":"netIncome@2018Q3"}],"rule":"trailing-year","value":153300000},"#868":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q2","weight":0.5},{"ref":"totalAssets@2019Q2","weight":0.5}],"rule":"average-balance","value":5056251500},"returnOnAssets@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#868"}],"scale":100,"value":3.0318903242846997},"#869":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"},{"ref":"netIncome@2018Q4"}],"rule":"trailing-year","value":156500000},"#870":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q3","weight":0.5},{"ref":"totalAssets@2019Q3","weight":0.5}],"rule":"average-balance","value":5104933000},"returnOnAssets@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#870"}],"scale":100,"value":3.0656621742146273},"#871":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"},{"ref":"netIncome@2019Q1"}],"rule":"trailing-year","value":173900000},"#872":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2018Q4","weight":0.5},{"ref":"totalAssets@2019Q4","weight":0.5}],"rule":"average-balance","value":5285650000},"returnOnAssets@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#872"}],"scale":100,"value":3.29004001400017},"#873":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2018","weight":0.5},{"ref":"totalAssets@FY2019","weight":0.5}],"rule":"average-balance","value":5285650000},"returnOnAssets@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#873"}],"scale":100,"value":3.291931928901838},"#874":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"},{"ref":"netIncome@2019Q2"}],"rule":"trailing-year","value":165100000},"#875":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q1","weight":0.5},{"ref":"totalAssets@2020Q1","weight":0.5}],"rule":"average-balance","value":5352295500},"returnOnAssets@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#875"}],"scale":100,"value":3.0846577884199404},"#876":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"},{"ref":"netIncome@2019Q3"}],"rule":"trailing-year","value":146100000},"#877":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q2","weight":0.5},{"ref":"totalAssets@2020Q2","weight":0.5}],"rule":"average-balance","value":5042680500},"returnOnAssets@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#877"}],"scale":100,"value":2.8972686252876816},"#878":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"},{"ref":"netIncome@2019Q4"}],"rule":"trailing-year","value":234500000},"#879":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q3","weight":0.5},{"ref":"totalAssets@2020Q3","weight":0.5}],"rule":"average-balance","value":5156200000},"returnOnAssets@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#879"}],"scale":100,"value":4.547922888949226},"#880":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"},{"ref":"netIncome@2020Q1"}],"rule":"trailing-year","value":286500000},"#881":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2019Q4","weight":0.5},{"ref":"totalAssets@2020Q4","weight":0.5}],"rule":"average-balance","value":5329800000},"returnOnAssets@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#881"}],"scale":100,"value":5.375436226500057},"#882":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2019","weight":0.5},{"ref":"totalAssets@FY2020","weight":0.5}],"rule":"average-balance","value":5329800000},"returnOnAssets@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#882"}],"scale":100,"value":5.375436226500057},"#883":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"},{"ref":"netIncome@2020Q2"}],"rule":"trailing-year","value":358600000},"#884":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q1","weight":0.5},{"ref":"totalAssets@2021Q1","weight":0.5}],"rule":"average-balance","value":5253100000},"returnOnAssets@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#884"}],"scale":100,"value":6.826445337039082},"#885":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"},{"ref":"netIncome@2020Q3"}],"rule":"trailing-year","value":519400000},"#886":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q2","weight":0.5},{"ref":"totalAssets@2021Q2","weight":0.5}],"rule":"average-balance","value":4857750000},"returnOnAssets@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#886"}],"scale":100,"value":10.69219288765375},"#887":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"},{"ref":"netIncome@2020Q4"}],"rule":"trailing-year","value":565100000},"#888":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q3","weight":0.5},{"ref":"totalAssets@2021Q3","weight":0.5}],"rule":"average-balance","value":4870500000},"returnOnAssets@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#888"}],"scale":100,"value":11.602504876296068},"#889":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q2"},{"ref":"revenue@2016Q2","weight":-1}],"value":-110254000},"revenueGrowth@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#889"},{"ref":"revenue@2016Q2"}],"scale":100,"rule":"year-on-year","value":-3.962480534234414},"#890":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"},{"ref":"netIncome@2021Q1"}],"rule":"trailing-year","value":552100000},"#891":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2020Q4","weight":0.5},{"ref":"totalAssets@2021Q4","weight":0.5}],"rule":"average-balance","value":5419400000},"returnOnAssets@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#891"}],"scale":100,"value":10.187474628187623},"#892":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2020","weight":0.5},{"ref":"totalAssets@FY2021","weight":0.5}],"rule":"average-balance","value":5419400000},"returnOnAssets@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#892"}],"scale":100,"value":10.187474628187623},"#893":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"},{"ref":"netIncome@2021Q2"}],"rule":"trailing-year","value":653100000},"#894":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q1","weight":0.5},{"ref":"totalAssets@2022Q1","weight":0.5}],"rule":"average-balance","value":5552350000},"returnOnAssets@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#894"}],"scale":100,"value":11.762587012706332},"#895":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"},{"ref":"netIncome@2021Q3"}],"rule":"trailing-year","value":658000000},"#896":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q2","weight":0.5},{"ref":"totalAssets@2022Q2","weight":0.5}],"rule":"average-balance","value":5479350000},"returnOnAssets@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#896"}],"scale":100,"value":12.008723662478214},"#897":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"},{"ref":"netIncome@2021Q4"}],"rule":"trailing-year","value":681600000},"#898":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q3","weight":0.5},{"ref":"totalAssets@2022Q3","weight":0.5}],"rule":"average-balance","value":5504550000},"returnOnAssets@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#898"}],"scale":100,"value":12.382483581764177},"#899":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"},{"ref":"netIncome@2022Q1"}],"rule":"trailing-year","value":751400000},"#900":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2021Q4","weight":0.5},{"ref":"totalAssets@2022Q4","weight":0.5}],"rule":"average-balance","value":6233450000},"returnOnAssets@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#900"}],"scale":100,"value":12.054319838933496},"#901":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2021","weight":0.5},{"ref":"totalAssets@FY2022","weight":0.5}],"rule":"average-balance","value":6233450000},"returnOnAssets@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#901"}],"scale":100,"value":12.05592408698233},"#902":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"},{"ref":"netIncome@2022Q2"}],"rule":"trailing-year","value":706900000},"#903":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q1","weight":0.5},{"ref":"totalAssets@2023Q1","weight":0.5}],"rule":"average-balance","value":6481400000},"returnOnAssets@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#903"}],"scale":100,"value":10.906594254327768},"#904":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"},{"ref":"netIncome@2022Q3"}],"rule":"trailing-year","value":681500000},"#905":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q2","weight":0.5},{"ref":"totalAssets@2023Q2","weight":0.5}],"rule":"average-balance","value":6763700000},"returnOnAssets@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#905"}],"scale":100,"value":10.07584606058814},"#906":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"},{"ref":"netIncome@2022Q4"}],"rule":"trailing-year","value":649700000},"#907":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q3","weight":0.5},{"ref":"totalAssets@2023Q3","weight":0.5}],"rule":"average-balance","value":6845550000},"returnOnAssets@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#907"}],"scale":100,"value":9.490837113161104},"#908":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"},{"ref":"netIncome@2023Q1"}],"rule":"trailing-year","value":601500000},"#909":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2022Q4","weight":0.5},{"ref":"totalAssets@2023Q4","weight":0.5}],"rule":"average-balance","value":7245800000},"returnOnAssets@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#909"}],"scale":100,"value":8.30136078831875},"#910":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2022","weight":0.5},{"ref":"totalAssets@FY2023","weight":0.5}],"rule":"average-balance","value":7245800000},"returnOnAssets@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#910"}],"scale":100,"value":8.302740898175495},"#911":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"},{"ref":"netIncome@2023Q2"}],"rule":"trailing-year","value":591000000},"#912":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q1","weight":0.5},{"ref":"totalAssets@2024Q1","weight":0.5}],"rule":"average-balance","value":7716550000},"returnOnAssets@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#912"}],"scale":100,"value":7.6588630929625285},"#913":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"},{"ref":"netIncome@2023Q3"}],"rule":"trailing-year","value":558700000},"#914":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q2","weight":0.5},{"ref":"totalAssets@2024Q2","weight":0.5}],"rule":"average-balance","value":8137450000},"returnOnAssets@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#914"}],"scale":100,"value":6.865787193776921},"#915":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"},{"ref":"netIncome@2023Q4"}],"rule":"trailing-year","value":512100000},"#916":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q3","weight":0.5},{"ref":"totalAssets@2024Q3","weight":0.5}],"rule":"average-balance","value":8708050000},"returnOnAssets@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#916"}],"scale":100,"value":5.880765498590384},"#917":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q3"},{"ref":"revenue@2016Q3","weight":-1}],"value":189116000},"revenueGrowth@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#917"},{"ref":"revenue@2016Q3"}],"scale":100,"rule":"year-on-year","value":6.698696786881153},"#918":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"},{"ref":"netIncome@2024Q1"}],"rule":"trailing-year","value":498200000},"#919":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2023Q4","weight":0.5},{"ref":"totalAssets@2024Q4","weight":0.5}],"rule":"average-balance","value":8799150000},"returnOnAssets@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#919"}],"scale":100,"value":5.661910525448481},"#920":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2023","weight":0.5},{"ref":"totalAssets@FY2024","weight":0.5}],"rule":"average-balance","value":8799150000},"returnOnAssets@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#920"}],"scale":100,"value":5.660774052039117},"#921":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"},{"ref":"netIncome@2024Q2"}],"rule":"trailing-year","value":478400000},"#922":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q1","weight":0.5},{"ref":"totalAssets@2025Q1","weight":0.5}],"rule":"average-balance","value":9198450000},"returnOnAssets@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#922"}],"scale":100,"value":5.200876234583},"#923":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"},{"ref":"netIncome@2024Q3"}],"rule":"trailing-year","value":480700000},"#924":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q2","weight":0.5},{"ref":"totalAssets@2025Q2","weight":0.5}],"rule":"average-balance","value":9540100000},"returnOnAssets@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#924"}],"scale":100,"value":5.038731250196539},"#925":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"},{"ref":"netIncome@2024Q4"}],"rule":"trailing-year","value":376400000},"#926":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q3","weight":0.5},{"ref":"totalAssets@2025Q3","weight":0.5}],"rule":"average-balance","value":10183550000},"returnOnAssets@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#926"}],"scale":100,"value":3.6961570375753054},"#927":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"},{"ref":"netIncome@2025Q1"}],"rule":"trailing-year","value":325200000},"#928":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2024Q4","weight":0.5},{"ref":"totalAssets@2025Q4","weight":0.5}],"rule":"average-balance","value":10086900000},"returnOnAssets@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#928"}],"scale":100,"value":3.223983582666627},"#929":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2024","weight":0.5},{"ref":"totalAssets@FY2025","weight":0.5}],"rule":"average-balance","value":10086900000},"returnOnAssets@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#929"}],"scale":100,"value":3.223983582666627},"#930":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"},{"ref":"netIncome@2025Q2"}],"rule":"trailing-year","value":327300000},"#931":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q1","weight":0.5},{"ref":"totalAssets@2026Q1","weight":0.5}],"rule":"average-balance","value":9974700000},"returnOnAssets@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#931"}],"scale":100,"value":3.2813016932840084},"#932":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2026Q2"},{"ref":"netIncome@2026Q1"},{"ref":"netIncome@2025Q4"},{"ref":"netIncome@2025Q3"}],"rule":"trailing-year","value":290100000},"#933":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2025Q2","weight":0.5},{"ref":"totalAssets@2026Q2","weight":0.5}],"rule":"average-balance","value":10258200000},"returnOnAssets@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#933"}],"scale":100,"value":2.8279815172252443},"returnOnAssets@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"totalAssets@FY2010"}],"scale":100,"value":2.2845060137222952},"#934":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"},{"ref":"netIncome@2010Q3"}],"rule":"trailing-year","value":69599000},"returnOnAssets@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"totalAssets@2011Q2"}],"scale":100,"value":3.0962103353519788},"#935":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"},{"ref":"netIncome@2010Q4"}],"rule":"trailing-year","value":72108000},"returnOnAssets@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"totalAssets@2011Q3"}],"scale":100,"value":3.2846505856597408},"#936":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"},{"ref":"netIncome@2011Q1"}],"rule":"trailing-year","value":82394000},"#937":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2010Q4","weight":0.5},{"ref":"totalAssets@2011Q4","weight":0.5}],"rule":"average-balance","value":2339153500},"returnOnAssets@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#937"}],"scale":100,"value":3.5223853415348754},"#938":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2010","weight":0.5},{"ref":"totalAssets@FY2011","weight":0.5}],"rule":"average-balance","value":2339153500},"returnOnAssets@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#938"}],"scale":100,"value":3.5223853415348754},"#939":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"},{"ref":"netIncome@2011Q2"}],"rule":"trailing-year","value":90149000},"returnOnAssets@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"totalAssets@2012Q1"}],"scale":100,"value":3.4675039541138166},"#940":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"},{"ref":"netIncome@2011Q3"}],"rule":"trailing-year","value":94091000},"#941":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q2","weight":0.5},{"ref":"totalAssets@2012Q2","weight":0.5}],"rule":"average-balance","value":2521567000},"returnOnAssets@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#941"}],"scale":100,"value":3.7314495311843783},"#942":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"},{"ref":"netIncome@2011Q4"}],"rule":"trailing-year","value":103932000},"#943":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q3","weight":0.5},{"ref":"totalAssets@2012Q3","weight":0.5}],"rule":"average-balance","value":2531043500},"returnOnAssets@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#943"}],"scale":100,"value":4.10629054775234},"#944":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"},{"ref":"netIncome@2012Q1"}],"rule":"trailing-year","value":100209000},"#945":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2011Q4","weight":0.5},{"ref":"totalAssets@2012Q4","weight":0.5}],"rule":"average-balance","value":2749679000},"returnOnAssets@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#945"}],"scale":100,"value":3.6443890359565607},"#946":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2011","weight":0.5},{"ref":"totalAssets@FY2012","weight":0.5}],"rule":"average-balance","value":2749679000},"returnOnAssets@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#946"}],"scale":100,"value":3.6443890359565607},"#947":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"},{"ref":"netIncome@2012Q2"}],"rule":"trailing-year","value":99210000},"#948":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q1","weight":0.5},{"ref":"totalAssets@2013Q1","weight":0.5}],"rule":"average-balance","value":3012892000},"returnOnAssets@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#948"}],"scale":100,"value":3.2928495279618386},"#949":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"},{"ref":"netIncome@2012Q3"}],"rule":"trailing-year","value":107973000},"#950":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q2","weight":0.5},{"ref":"totalAssets@2013Q2","weight":0.5}],"rule":"average-balance","value":3102287500},"returnOnAssets@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#950"}],"scale":100,"value":3.4804317781636938},"#951":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"},{"ref":"netIncome@2012Q4"}],"rule":"trailing-year","value":109403000},"#952":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q3","weight":0.5},{"ref":"totalAssets@2013Q3","weight":0.5}],"rule":"average-balance","value":3138346500},"returnOnAssets@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#952"}],"scale":100,"value":3.4860076795216846},"#953":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"},{"ref":"netIncome@2013Q1"}],"rule":"trailing-year","value":113992000},"#954":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2012Q4","weight":0.5},{"ref":"totalAssets@2013Q4","weight":0.5}],"rule":"average-balance","value":3421246500},"returnOnAssets@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#954"}],"scale":100,"value":3.3318850307921393},"#955":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2012","weight":0.5},{"ref":"totalAssets@FY2013","weight":0.5}],"rule":"average-balance","value":3421246500},"returnOnAssets@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#955"}],"scale":100,"value":3.3318850307921393},"#956":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"},{"ref":"netIncome@2013Q2"}],"rule":"trailing-year","value":123177000},"#957":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q1","weight":0.5},{"ref":"totalAssets@2014Q1","weight":0.5}],"rule":"average-balance","value":3625948500},"returnOnAssets@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#957"}],"scale":100,"value":3.39709733880666},"#958":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"},{"ref":"netIncome@2013Q3"}],"rule":"trailing-year","value":102651000},"#959":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q2","weight":0.5},{"ref":"totalAssets@2014Q2","weight":0.5}],"rule":"average-balance","value":3693104000},"returnOnAssets@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#959"}],"scale":100,"value":2.7795317976423086},"#960":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"},{"ref":"netIncome@2013Q4"}],"rule":"trailing-year","value":96048000},"#961":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q3","weight":0.5},{"ref":"totalAssets@2014Q3","weight":0.5}],"rule":"average-balance","value":3686208500},"returnOnAssets@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#961"}],"scale":100,"value":2.605604105139468},"#962":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"},{"ref":"netIncome@2014Q1"}],"rule":"trailing-year","value":93004000},"#963":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2013Q4","weight":0.5},{"ref":"totalAssets@2014Q4","weight":0.5}],"rule":"average-balance","value":3980485000},"returnOnAssets@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#963"}],"scale":100,"value":2.3364991954498007},"#964":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2013","weight":0.5},{"ref":"totalAssets@FY2014","weight":0.5}],"rule":"average-balance","value":3980485000},"returnOnAssets@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#964"}],"scale":100,"value":2.3364991954498007},"#965":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"},{"ref":"netIncome@2014Q2"}],"rule":"trailing-year","value":97516000},"#966":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q1","weight":0.5},{"ref":"totalAssets@2015Q1","weight":0.5}],"rule":"average-balance","value":3962202000},"returnOnAssets@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#966"}],"scale":100,"value":2.4611567002389076},"#967":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"},{"ref":"netIncome@2014Q3"}],"rule":"trailing-year","value":126964000},"#968":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q2","weight":0.5},{"ref":"totalAssets@2015Q2","weight":0.5}],"rule":"average-balance","value":4139932000},"returnOnAssets@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#968"}],"scale":100,"value":3.066813657808872},"#969":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"},{"ref":"netIncome@2014Q4"}],"rule":"trailing-year","value":146063000},"#970":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q3","weight":0.5},{"ref":"totalAssets@2015Q3","weight":0.5}],"rule":"average-balance","value":4127279500},"returnOnAssets@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#970"}],"scale":100,"value":3.5389655583054167},"#971":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2017Q4"},{"ref":"revenue@2016Q4","weight":-1}],"value":246773000},"revenueGrowth@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#971"},{"ref":"revenue@2016Q4"}],"scale":100,"rule":"year-on-year","value":9.229879055905975},"#972":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"},{"ref":"netIncome@2015Q1"}],"rule":"trailing-year","value":94000000},"#973":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2014Q4","weight":0.5},{"ref":"totalAssets@2015Q4","weight":0.5}],"rule":"average-balance","value":4269104000},"returnOnAssets@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#973"}],"scale":100,"value":2.201867183371499},"#974":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@FY2014","weight":0.5},{"ref":"totalAssets@FY2015","weight":0.5}],"rule":"average-balance","value":4269104000},"returnOnAssets@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#974"}],"scale":100,"value":2.201843759252527},"#975":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"},{"ref":"netIncome@2015Q2"}],"rule":"trailing-year","value":92476000},"#976":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q1","weight":0.5},{"ref":"totalAssets@2016Q1","weight":0.5}],"rule":"average-balance","value":4316156500},"returnOnAssets@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#976"}],"scale":100,"value":2.1425543767933344},"#977":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"},{"ref":"netIncome@2015Q3"}],"rule":"trailing-year","value":92746000},"#978":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q2","weight":0.5},{"ref":"totalAssets@2016Q2","weight":0.5}],"rule":"average-balance","value":4401887000},"returnOnAssets@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#978"}],"scale":100,"value":2.106960037820144},"#979":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"},{"ref":"netIncome@2015Q4"}],"rule":"trailing-year","value":82851000},"#980":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q3","weight":0.5},{"ref":"totalAssets@2016Q3","weight":0.5}],"rule":"average-balance","value":4356557000},"returnOnAssets@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#980"}],"scale":100,"value":1.9017540686372287},"#981":{"kind":"computed","op":"sum","terms":[{"ref":"netIncome@2016Q4"},{"ref":"netIncome@2016Q3"},{"ref":"netIncome@2016Q2"},{"ref":"netIncome@2016Q1"}],"rule":"trailing-year","value":147065000},"#982":{"kind":"computed","op":"sum","terms":[{"ref":"totalAssets@2015Q4","weight":0.5},{"ref":"totalAssets@2016Q4","weight":0.5}],"rule":"average-balance","value":4429309500},"returnOnAssets@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#982"}],"scale":100,"value":3.320269220292689},"#983":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2015","weight":0.5},{"ref":"equity@FY2016","weight":0.5}],"rule":"average-balance","value":924226000},"returnOnEquity@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2016"},{"ref":"#983"}],"scale":100,"value":15.912233587888677},"#984":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q1","weight":0.5},{"ref":"equity@2017Q1","weight":0.5}],"rule":"average-balance","value":940876500},"returnOnEquity@2017Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#846"},{"ref":"#984"}],"scale":100,"value":15.593226103532185},"#985":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q2","weight":0.5},{"ref":"equity@2017Q2","weight":0.5}],"rule":"average-balance","value":919600000},"returnOnEquity@2017Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#848"},{"ref":"#985"}],"scale":100,"value":15.144193127446718},"#986":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q3","weight":0.5},{"ref":"equity@2017Q3","weight":0.5}],"rule":"average-balance","value":949059500},"returnOnEquity@2017Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#850"},{"ref":"#986"}],"scale":100,"value":14.096165730388874},"#987":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2016Q4","weight":0.5},{"ref":"equity@2017Q4","weight":0.5}],"rule":"average-balance","value":1027250000},"returnOnEquity@2017Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#852"},{"ref":"#987"}],"scale":100,"value":20.777999513263566},"#988":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2016","weight":0.5},{"ref":"equity@FY2017","weight":0.5}],"rule":"average-balance","value":1027250000},"returnOnEquity@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2017"},{"ref":"#988"}],"scale":100,"value":20.7739109272329},"#989":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q1","weight":0.5},{"ref":"equity@2018Q1","weight":0.5}],"rule":"average-balance","value":1073519500},"returnOnEquity@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#855"},{"ref":"#989"}],"scale":100,"value":20.055807090602453},"#990":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q2","weight":0.5},{"ref":"equity@2018Q2","weight":0.5}],"rule":"average-balance","value":1072174000},"returnOnEquity@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#857"},{"ref":"#990"}],"scale":100,"value":21.70076871851024},"#991":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q3","weight":0.5},{"ref":"equity@2018Q3","weight":0.5}],"rule":"average-balance","value":1079773500},"returnOnEquity@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#859"},{"ref":"#991"}],"scale":100,"value":22.003596124557603},"#992":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2017"},{"ref":"revenue@FY2016","weight":-1}],"value":236088000},"revenueGrowth@FY2017":{"kind":"computed","op":"ratio","terms":[{"ref":"#992"},{"ref":"revenue@FY2016"}],"scale":100,"rule":"year-on-year","value":2.168409381230707},"#993":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2017Q4","weight":0.5},{"ref":"equity@2018Q4","weight":0.5}],"rule":"average-balance","value":1110000000},"returnOnEquity@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#862"},{"ref":"#993"}],"scale":100,"value":14.216216216216216},"#994":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2017","weight":0.5},{"ref":"equity@FY2018","weight":0.5}],"rule":"average-balance","value":1110000000},"returnOnEquity@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2018"},{"ref":"#994"}],"scale":100,"value":14.216216216216216},"#995":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q1","weight":0.5},{"ref":"equity@2019Q1","weight":0.5}],"rule":"average-balance","value":1152889500},"returnOnEquity@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#865"},{"ref":"#995"}],"scale":100,"value":13.930216208925486},"#996":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q2","weight":0.5},{"ref":"equity@2019Q2","weight":0.5}],"rule":"average-balance","value":1168400000},"returnOnEquity@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#867"},{"ref":"#996"}],"scale":100,"value":13.120506675795959},"#997":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q3","weight":0.5},{"ref":"equity@2019Q3","weight":0.5}],"rule":"average-balance","value":1167350000},"returnOnEquity@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#869"},{"ref":"#997"}],"scale":100,"value":13.406433374737652},"#998":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2018Q4","weight":0.5},{"ref":"equity@2019Q4","weight":0.5}],"rule":"average-balance","value":1175700000},"returnOnEquity@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#871"},{"ref":"#998"}],"scale":100,"value":14.791188228289528},"#999":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2018","weight":0.5},{"ref":"equity@FY2019","weight":0.5}],"rule":"average-balance","value":1175700000},"returnOnEquity@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2019"},{"ref":"#999"}],"scale":100,"value":14.799693799438632},"#1000":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q1","weight":0.5},{"ref":"equity@2020Q1","weight":0.5}],"rule":"average-balance","value":1151150000},"returnOnEquity@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#874"},{"ref":"#1000"}],"scale":100,"value":14.342179559570864},"#1001":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q2","weight":0.5},{"ref":"equity@2020Q2","weight":0.5}],"rule":"average-balance","value":1190000000},"returnOnEquity@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#876"},{"ref":"#1001"}],"scale":100,"value":12.277310924369749},"#1002":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q3","weight":0.5},{"ref":"equity@2020Q3","weight":0.5}],"rule":"average-balance","value":1271600000},"returnOnEquity@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#878"},{"ref":"#1002"}],"scale":100,"value":18.44133375275244},"#1003":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2019Q4","weight":0.5},{"ref":"equity@2020Q4","weight":0.5}],"rule":"average-balance","value":1352650000},"returnOnEquity@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#880"},{"ref":"#1003"}],"scale":100,"value":21.18064539977082},"#1004":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2019","weight":0.5},{"ref":"equity@FY2020","weight":0.5}],"rule":"average-balance","value":1352650000},"returnOnEquity@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2020"},{"ref":"#1004"}],"scale":100,"value":21.18064539977082},"#1005":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q1","weight":0.5},{"ref":"equity@2021Q1","weight":0.5}],"rule":"average-balance","value":1375600000},"returnOnEquity@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#883"},{"ref":"#1005"}],"scale":100,"value":26.068624600174466},"#1006":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q2","weight":0.5},{"ref":"equity@2021Q2","weight":0.5}],"rule":"average-balance","value":1484950000},"returnOnEquity@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#885"},{"ref":"#1006"}],"scale":100,"value":34.977608673692714},"#1007":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q3","weight":0.5},{"ref":"equity@2021Q3","weight":0.5}],"rule":"average-balance","value":1637750000},"returnOnEquity@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#887"},{"ref":"#1007"}],"scale":100,"value":34.50465577774386},"#1008":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q1"},{"ref":"revenue@2017Q1","weight":-1}],"value":341171000},"revenueGrowth@2018Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1008"},{"ref":"revenue@2017Q1"}],"scale":100,"rule":"year-on-year","value":13.544825790079429},"#1009":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2020Q4","weight":0.5},{"ref":"equity@2021Q4","weight":0.5}],"rule":"average-balance","value":1637400000},"returnOnEquity@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#890"},{"ref":"#1009"}],"scale":100,"value":33.718089654330036},"#1010":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2020","weight":0.5},{"ref":"equity@FY2021","weight":0.5}],"rule":"average-balance","value":1637400000},"returnOnEquity@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2021"},{"ref":"#1010"}],"scale":100,"value":33.718089654330036},"#1011":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q1","weight":0.5},{"ref":"equity@2022Q1","weight":0.5}],"rule":"average-balance","value":1762900000},"returnOnEquity@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#893"},{"ref":"#1011"}],"scale":100,"value":37.04691133927052},"#1012":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q2","weight":0.5},{"ref":"equity@2022Q2","weight":0.5}],"rule":"average-balance","value":1879250000},"returnOnEquity@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#895"},{"ref":"#1012"}],"scale":100,"value":35.01396833843289},"#1013":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q3","weight":0.5},{"ref":"equity@2022Q3","weight":0.5}],"rule":"average-balance","value":2066350000},"returnOnEquity@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#897"},{"ref":"#1013"}],"scale":100,"value":32.98569942168558},"#1014":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2021Q4","weight":0.5},{"ref":"equity@2022Q4","weight":0.5}],"rule":"average-balance","value":2031350000},"returnOnEquity@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#899"},{"ref":"#1014"}],"scale":100,"value":36.99017894503655},"#1015":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2021","weight":0.5},{"ref":"equity@FY2022","weight":0.5}],"rule":"average-balance","value":2031350000},"returnOnEquity@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2022"},{"ref":"#1015"}],"scale":100,"value":36.995101779604695},"#1016":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q1","weight":0.5},{"ref":"equity@2023Q1","weight":0.5}],"rule":"average-balance","value":2150850000},"returnOnEquity@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#902"},{"ref":"#1016"}],"scale":100,"value":32.8660762024316},"#1017":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q2","weight":0.5},{"ref":"equity@2023Q2","weight":0.5}],"rule":"average-balance","value":2261700000},"returnOnEquity@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#904"},{"ref":"#1017"}],"scale":100,"value":30.13220144139364},"#1018":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q3","weight":0.5},{"ref":"equity@2023Q3","weight":0.5}],"rule":"average-balance","value":2412750000},"returnOnEquity@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#906"},{"ref":"#1018"}],"scale":100,"value":26.92777950471454},"#1019":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2022Q4","weight":0.5},{"ref":"equity@2023Q4","weight":0.5}],"rule":"average-balance","value":2455950000},"returnOnEquity@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#908"},{"ref":"#1019"}],"scale":100,"value":24.491540951566606},"#1020":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2022","weight":0.5},{"ref":"equity@FY2023","weight":0.5}],"rule":"average-balance","value":2455950000},"returnOnEquity@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2023"},{"ref":"#1020"}],"scale":100,"value":24.495612695698203},"#1021":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q1","weight":0.5},{"ref":"equity@2024Q1","weight":0.5}],"rule":"average-balance","value":2562450000},"returnOnEquity@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#911"},{"ref":"#1021"}],"scale":100,"value":23.06386466077387},"#1022":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q2","weight":0.5},{"ref":"equity@2024Q2","weight":0.5}],"rule":"average-balance","value":2692600000},"returnOnEquity@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#913"},{"ref":"#1022"}],"scale":100,"value":20.749461487038552},"#1023":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q3","weight":0.5},{"ref":"equity@2024Q3","weight":0.5}],"rule":"average-balance","value":2793800000},"returnOnEquity@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#915"},{"ref":"#1023"}],"scale":100,"value":18.329873290858327},"#1024":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q2"},{"ref":"revenue@2017Q2","weight":-1}],"value":271305000},"revenueGrowth@2018Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1024"},{"ref":"revenue@2017Q2"}],"scale":100,"rule":"year-on-year","value":10.152889291387801},"#1025":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2023Q4","weight":0.5},{"ref":"equity@2024Q4","weight":0.5}],"rule":"average-balance","value":2824350000},"returnOnEquity@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#918"},{"ref":"#1025"}],"scale":100,"value":17.6394568661816},"#1026":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2023","weight":0.5},{"ref":"equity@FY2024","weight":0.5}],"rule":"average-balance","value":2824350000},"returnOnEquity@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2024"},{"ref":"#1026"}],"scale":100,"value":17.635916228512755},"#1027":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q1","weight":0.5},{"ref":"equity@2025Q1","weight":0.5}],"rule":"average-balance","value":2882450000},"returnOnEquity@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#921"},{"ref":"#1027"}],"scale":100,"value":16.59699214210134},"#1028":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q2","weight":0.5},{"ref":"equity@2025Q2","weight":0.5}],"rule":"average-balance","value":3001150000},"returnOnEquity@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#923"},{"ref":"#1028"}],"scale":100,"value":16.01719340919314},"#1029":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q3","weight":0.5},{"ref":"equity@2025Q3","weight":0.5}],"rule":"average-balance","value":3014650000},"returnOnEquity@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#925"},{"ref":"#1029"}],"scale":100,"value":12.485694856782711},"#1030":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2024Q4","weight":0.5},{"ref":"equity@2025Q4","weight":0.5}],"rule":"average-balance","value":2881700000},"returnOnEquity@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#927"},{"ref":"#1030"}],"scale":100,"value":11.285005378769476},"#1031":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2024","weight":0.5},{"ref":"equity@FY2025","weight":0.5}],"rule":"average-balance","value":2881700000},"returnOnEquity@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2025"},{"ref":"#1031"}],"scale":100,"value":11.285005378769476},"#1032":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q1","weight":0.5},{"ref":"equity@2026Q1","weight":0.5}],"rule":"average-balance","value":2916050000},"returnOnEquity@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#930"},{"ref":"#1032"}],"scale":100,"value":11.224087378474305},"#1033":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2025Q2","weight":0.5},{"ref":"equity@2026Q2","weight":0.5}],"rule":"average-balance","value":3044100000},"returnOnEquity@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#932"},{"ref":"#1033"}],"scale":100,"value":9.529910318320686},"#1034":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2008","weight":0.5},{"ref":"equity@FY2009","weight":0.5}],"rule":"average-balance","value":691136500},"returnOnEquity@FY2009":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2009"},{"ref":"#1034"}],"scale":100,"value":5.0416958155154585},"#1035":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2009","weight":0.5},{"ref":"equity@FY2010","weight":0.5}],"rule":"average-balance","value":752262000},"returnOnEquity@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2010"},{"ref":"#1035"}],"scale":100,"value":6.687031911754149},"returnOnEquity@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#934"},{"ref":"equity@2011Q2"}],"scale":100,"value":8.551233189090631},"returnOnEquity@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#935"},{"ref":"equity@2011Q3"}],"scale":100,"value":9.141897956803302},"#1036":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2010Q4","weight":0.5},{"ref":"equity@2011Q4","weight":0.5}],"rule":"average-balance","value":795734000},"returnOnEquity@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#936"},{"ref":"#1036"}],"scale":100,"value":10.354465185602225},"#1037":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2010","weight":0.5},{"ref":"equity@FY2011","weight":0.5}],"rule":"average-balance","value":795734000},"returnOnEquity@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2011"},{"ref":"#1037"}],"scale":100,"value":10.354465185602225},"returnOnEquity@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#939"},{"ref":"equity@2012Q1"}],"scale":100,"value":11.283222669328444},"#1038":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q2","weight":0.5},{"ref":"equity@2012Q2","weight":0.5}],"rule":"average-balance","value":829840000},"returnOnEquity@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#940"},{"ref":"#1038"}],"scale":100,"value":11.338450785693627},"#1039":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q3"},{"ref":"revenue@2017Q3","weight":-1}],"value":-123192000},"revenueGrowth@2018Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1039"},{"ref":"revenue@2017Q3"}],"scale":100,"rule":"year-on-year","value":-4.089643367907225},"#1040":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q3","weight":0.5},{"ref":"equity@2012Q3","weight":0.5}],"rule":"average-balance","value":815524000},"returnOnEquity@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#942"},{"ref":"#1040"}],"scale":100,"value":12.74419882186177},"#1041":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2011Q4","weight":0.5},{"ref":"equity@2012Q4","weight":0.5}],"rule":"average-balance","value":833692000},"returnOnEquity@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#944"},{"ref":"#1041"}],"scale":100,"value":12.019906632185508},"#1042":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2011","weight":0.5},{"ref":"equity@FY2012","weight":0.5}],"rule":"average-balance","value":833692000},"returnOnEquity@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2012"},{"ref":"#1042"}],"scale":100,"value":12.019906632185508},"#1043":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q1","weight":0.5},{"ref":"equity@2013Q1","weight":0.5}],"rule":"average-balance","value":880061000},"returnOnEquity@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#947"},{"ref":"#1043"}],"scale":100,"value":11.273082206801574},"#1044":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q2","weight":0.5},{"ref":"equity@2013Q2","weight":0.5}],"rule":"average-balance","value":918131500},"returnOnEquity@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#949"},{"ref":"#1044"}],"scale":100,"value":11.760080119242177},"#1045":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q3","weight":0.5},{"ref":"equity@2013Q3","weight":0.5}],"rule":"average-balance","value":932613000},"returnOnEquity@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#951"},{"ref":"#1045"}],"scale":100,"value":11.73080366668704},"#1046":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2012Q4","weight":0.5},{"ref":"equity@2013Q4","weight":0.5}],"rule":"average-balance","value":947729500},"returnOnEquity@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#953"},{"ref":"#1046"}],"scale":100,"value":12.027904586699051},"#1047":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2012","weight":0.5},{"ref":"equity@FY2013","weight":0.5}],"rule":"average-balance","value":947729500},"returnOnEquity@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2013"},{"ref":"#1047"}],"scale":100,"value":12.027904586699051},"#1048":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q1","weight":0.5},{"ref":"equity@2014Q1","weight":0.5}],"rule":"average-balance","value":1009108500},"returnOnEquity@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#956"},{"ref":"#1048"}],"scale":100,"value":12.20651694044793},"#1049":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q2","weight":0.5},{"ref":"equity@2014Q2","weight":0.5}],"rule":"average-balance","value":978779500},"returnOnEquity@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#958"},{"ref":"#1049"}],"scale":100,"value":10.487653245700384},"#1050":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q3","weight":0.5},{"ref":"equity@2014Q3","weight":0.5}],"rule":"average-balance","value":1004133500},"returnOnEquity@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#960"},{"ref":"#1050"}],"scale":100,"value":9.565261989566128},"#1051":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2013Q4","weight":0.5},{"ref":"equity@2014Q4","weight":0.5}],"rule":"average-balance","value":1006592500},"returnOnEquity@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#962"},{"ref":"#1051"}],"scale":100,"value":9.239488670936849},"#1052":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2013","weight":0.5},{"ref":"equity@FY2014","weight":0.5}],"rule":"average-balance","value":1006592500},"returnOnEquity@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2014"},{"ref":"#1052"}],"scale":100,"value":9.239488670936849},"#1053":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q1","weight":0.5},{"ref":"equity@2015Q1","weight":0.5}],"rule":"average-balance","value":1008443500},"returnOnEquity@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#965"},{"ref":"#1053"}],"scale":100,"value":9.669951762295062},"#1054":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q2","weight":0.5},{"ref":"equity@2015Q2","weight":0.5}],"rule":"average-balance","value":985610500},"returnOnEquity@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#967"},{"ref":"#1054"}],"scale":100,"value":12.881762115967717},"#1055":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2018Q4"},{"ref":"revenue@2017Q4","weight":-1}],"value":-11605000},"revenueGrowth@2018Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1055"},{"ref":"revenue@2017Q4"}],"scale":100,"rule":"year-on-year","value":-0.3973763912881956},"#1056":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q3","weight":0.5},{"ref":"equity@2015Q3","weight":0.5}],"rule":"average-balance","value":977326500},"returnOnEquity@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#969"},{"ref":"#1056"}],"scale":100,"value":14.945159064038476},"#1057":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2014Q4","weight":0.5},{"ref":"equity@2015Q4","weight":0.5}],"rule":"average-balance","value":948131000},"returnOnEquity@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#972"},{"ref":"#1057"}],"scale":100,"value":9.914241808357707},"#1058":{"kind":"computed","op":"sum","terms":[{"ref":"equity@FY2014","weight":0.5},{"ref":"equity@FY2015","weight":0.5}],"rule":"average-balance","value":948131000},"returnOnEquity@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"netIncome@FY2015"},{"ref":"#1058"}],"scale":100,"value":9.914136337700171},"#1059":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q1","weight":0.5},{"ref":"equity@2016Q1","weight":0.5}],"rule":"average-balance","value":936310000},"returnOnEquity@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#975"},{"ref":"#1059"}],"scale":100,"value":9.876643419380333},"#1060":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q2","weight":0.5},{"ref":"equity@2016Q2","weight":0.5}],"rule":"average-balance","value":935851500},"returnOnEquity@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#977"},{"ref":"#1060"}],"scale":100,"value":9.910332996207197},"#1061":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q3","weight":0.5},{"ref":"equity@2016Q3","weight":0.5}],"rule":"average-balance","value":928150000},"returnOnEquity@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#979"},{"ref":"#1061"}],"scale":100,"value":8.926466627161558},"#1062":{"kind":"computed","op":"sum","terms":[{"ref":"equity@2015Q4","weight":0.5},{"ref":"equity@2016Q4","weight":0.5}],"rule":"average-balance","value":924226000},"returnOnEquity@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#981"},{"ref":"#1062"}],"scale":100,"value":15.912233587888677},"#1063":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2016"},{"ref":"revenue@FY2015","weight":-1}],"value":255107000},"revenueGrowth@FY2016":{"kind":"computed","op":"ratio","terms":[{"ref":"#1063"},{"ref":"revenue@FY2015"}],"scale":100,"rule":"year-on-year","value":2.399312297525369},"#1064":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2018"},{"ref":"revenue@FY2017","weight":-1}],"value":477700000},"revenueGrowth@FY2018":{"kind":"computed","op":"ratio","terms":[{"ref":"#1064"},{"ref":"revenue@FY2017"}],"scale":100,"rule":"year-on-year","value":4.294434405818204},"#1065":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q1"},{"ref":"revenue@2018Q1","weight":-1}],"value":-51600000},"revenueGrowth@2019Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1065"},{"ref":"revenue@2018Q1"}],"scale":100,"rule":"year-on-year","value":-1.8041958041958073},"#1066":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q2"},{"ref":"revenue@2018Q2","weight":-1}],"value":62200000},"revenueGrowth@2019Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1066"},{"ref":"revenue@2018Q2"}],"scale":100,"rule":"year-on-year","value":2.1131306268048267},"#1067":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q3"},{"ref":"revenue@2018Q3","weight":-1}],"value":229200000},"revenueGrowth@2019Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1067"},{"ref":"revenue@2018Q3"}],"scale":100,"rule":"year-on-year","value":7.933266415146578},"#1068":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2019Q4"},{"ref":"revenue@2018Q4","weight":-1}],"value":202600000},"revenueGrowth@2019Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1068"},{"ref":"revenue@2018Q4"}],"scale":100,"rule":"year-on-year","value":6.965071507150711},"#1069":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2019"},{"ref":"revenue@FY2018","weight":-1}],"value":-3500000},"revenueGrowth@FY2019":{"kind":"computed","op":"ratio","terms":[{"ref":"#1069"},{"ref":"revenue@FY2018"}],"scale":100,"rule":"year-on-year","value":-0.030168772734329163},"#1070":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q1"},{"ref":"revenue@2019Q1","weight":-1}],"value":-210200000},"revenueGrowth@2020Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1070"},{"ref":"revenue@2019Q1"}],"scale":100,"rule":"year-on-year","value":-7.484688790770544},"#1071":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q2"},{"ref":"revenue@2019Q2","weight":-1}],"value":-911100000},"revenueGrowth@2020Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1071"},{"ref":"revenue@2019Q2"}],"scale":100,"rule":"year-on-year","value":-30.31240642778721},"#1072":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q3"},{"ref":"revenue@2019Q3","weight":-1}],"value":-132900000},"revenueGrowth@2020Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1072"},{"ref":"revenue@2019Q3"}],"scale":100,"rule":"year-on-year","value":-4.26193759420197},"#1073":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2020Q4"},{"ref":"revenue@2019Q4","weight":-1}],"value":-189400000},"revenueGrowth@2020Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1073"},{"ref":"revenue@2019Q4"}],"scale":100,"rule":"year-on-year","value":-6.087291894324098},"#1074":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2020"},{"ref":"revenue@FY2019","weight":-1}],"value":-997700000},"revenueGrowth@FY2020":{"kind":"computed","op":"ratio","terms":[{"ref":"#1074"},{"ref":"revenue@FY2019"}],"scale":100,"rule":"year-on-year","value":-8.602419403512707},"#1075":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q1"},{"ref":"revenue@2020Q1","weight":-1}],"value":355700000},"revenueGrowth@2021Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1075"},{"ref":"revenue@2020Q1"}],"scale":100,"rule":"year-on-year","value":13.690247094142105},"#1076":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q2"},{"ref":"revenue@2020Q2","weight":-1}],"value":1531000000},"revenueGrowth@2021Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1076"},{"ref":"revenue@2020Q2"}],"scale":100,"rule":"year-on-year","value":73.0927145994462},"#1077":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q3"},{"ref":"revenue@2020Q3","weight":-1}],"value":427400000},"revenueGrowth@2021Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1077"},{"ref":"revenue@2020Q3"}],"scale":100,"rule":"year-on-year","value":14.316339518992427},"#1078":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2021Q4"},{"ref":"revenue@2020Q4","weight":-1}],"value":567600000},"revenueGrowth@2021Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1078"},{"ref":"revenue@2020Q4"}],"scale":100,"rule":"year-on-year","value":19.425051334702246},"#1079":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2021"},{"ref":"revenue@FY2020","weight":-1}],"value":2881700000},"revenueGrowth@FY2021":{"kind":"computed","op":"ratio","terms":[{"ref":"#1079"},{"ref":"revenue@FY2020"}],"scale":100,"rule":"year-on-year","value":27.185336125733485},"#1080":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q1"},{"ref":"revenue@2021Q1","weight":-1}],"value":890500000},"revenueGrowth@2022Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1080"},{"ref":"revenue@2021Q1"}],"scale":100,"rule":"year-on-year","value":30.14658586952843},"#1081":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q2"},{"ref":"revenue@2021Q2","weight":-1}],"value":519800000},"revenueGrowth@2022Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1081"},{"ref":"revenue@2021Q2"}],"scale":100,"rule":"year-on-year","value":14.336937334510157},"#1082":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q3"},{"ref":"revenue@2021Q3","weight":-1}],"value":750600000},"revenueGrowth@2022Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1082"},{"ref":"revenue@2021Q3"}],"scale":100,"rule":"year-on-year","value":21.993670886075954},"#1083":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2022Q4"},{"ref":"revenue@2021Q4","weight":-1}],"value":579400000},"revenueGrowth@2022Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1083"},{"ref":"revenue@2021Q4"}],"scale":100,"rule":"year-on-year","value":16.60362219165521},"#1084":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2022"},{"ref":"revenue@FY2021","weight":-1}],"value":2740200000},"revenueGrowth@FY2022":{"kind":"computed","op":"ratio","terms":[{"ref":"#1084"},{"ref":"revenue@FY2021"}],"scale":100,"rule":"year-on-year","value":20.325028371371978},"#1085":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q1"},{"ref":"revenue@2022Q1","weight":-1}],"value":285600000},"revenueGrowth@2023Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1085"},{"ref":"revenue@2022Q1"}],"scale":100,"rule":"year-on-year","value":7.428987618353977},"#1086":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q2"},{"ref":"revenue@2022Q2","weight":-1}],"value":413100000},"revenueGrowth@2023Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1086"},{"ref":"revenue@2022Q2"}],"scale":100,"rule":"year-on-year","value":9.965262700825006},"#1087":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q3"},{"ref":"revenue@2022Q3","weight":-1}],"value":541700000},"revenueGrowth@2023Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1087"},{"ref":"revenue@2022Q3"}],"scale":100,"rule":"year-on-year","value":13.011000624489611},"#1088":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2023Q4"},{"ref":"revenue@2022Q4","weight":-1}],"value":411000000},"revenueGrowth@2023Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1088"},{"ref":"revenue@2022Q4"}],"scale":100,"rule":"year-on-year","value":10.100761857950346},"#1089":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2023"},{"ref":"revenue@FY2022","weight":-1}],"value":1651600000},"revenueGrowth@FY2023":{"kind":"computed","op":"ratio","terms":[{"ref":"#1089"},{"ref":"revenue@FY2022"}],"scale":100,"rule":"year-on-year","value":10.181172597875744},"#1090":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q1"},{"ref":"revenue@2023Q1","weight":-1}],"value":340500000},"revenueGrowth@2024Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1090"},{"ref":"revenue@2023Q1"}],"scale":100,"rule":"year-on-year","value":8.244552058111388},"#1091":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q2"},{"ref":"revenue@2023Q2","weight":-1}],"value":137900000},"revenueGrowth@2024Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1091"},{"ref":"revenue@2023Q2"}],"scale":100,"rule":"year-on-year","value":3.025117911593722},"#1092":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q3"},{"ref":"revenue@2023Q3","weight":-1}],"value":516300000},"revenueGrowth@2024Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1092"},{"ref":"revenue@2023Q3"}],"scale":100,"rule":"year-on-year","value":10.973199294382695},"#1093":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2024Q4"},{"ref":"revenue@2023Q4","weight":-1}],"value":1066000000},"revenueGrowth@2024Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1093"},{"ref":"revenue@2023Q4"}],"scale":100,"rule":"year-on-year","value":23.794642857142854},"#1094":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2024"},{"ref":"revenue@FY2023","weight":-1}],"value":2060600000},"revenueGrowth@FY2024":{"kind":"computed","op":"ratio","terms":[{"ref":"#1094"},{"ref":"revenue@FY2023"}],"scale":100,"rule":"year-on-year","value":11.528670616604275},"#1095":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q1"},{"ref":"revenue@2024Q1","weight":-1}],"value":1034800000},"revenueGrowth@2025Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1095"},{"ref":"revenue@2024Q1"}],"scale":100,"rule":"year-on-year","value":23.147298959847884},"#1096":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q2"},{"ref":"revenue@2024Q2","weight":-1}],"value":1007100000},"revenueGrowth@2025Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1096"},{"ref":"revenue@2024Q2"}],"scale":100,"rule":"year-on-year","value":21.44408483093434},"#1097":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q3"},{"ref":"revenue@2024Q3","weight":-1}],"value":561300000},"revenueGrowth@2025Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1097"},{"ref":"revenue@2024Q3"}],"scale":100,"rule":"year-on-year","value":10.749990424024203},"#1098":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2025Q4"},{"ref":"revenue@2024Q4","weight":-1}],"value":33900000},"revenueGrowth@2025Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1098"},{"ref":"revenue@2024Q4"}],"scale":100,"rule":"year-on-year","value":0.6112513523260032},"#1099":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2025"},{"ref":"revenue@FY2024","weight":-1}],"value":2637100000},"revenueGrowth@FY2025":{"kind":"computed","op":"ratio","terms":[{"ref":"#1099"},{"ref":"revenue@FY2024"}],"scale":100,"rule":"year-on-year","value":13.22895712415284},"#1100":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q1"},{"ref":"revenue@2025Q1","weight":-1}],"value":-98200000},"revenueGrowth@2026Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1100"},{"ref":"revenue@2025Q1"}],"scale":100,"rule":"year-on-year","value":-1.7837356728970244},"#1101":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2026Q2"},{"ref":"revenue@2025Q2","weight":-1}],"value":-318400000},"revenueGrowth@2026Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1101"},{"ref":"revenue@2025Q2"}],"scale":100,"rule":"year-on-year","value":-5.582537038660473},"#1102":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2010"},{"ref":"revenue@FY2009","weight":-1}],"value":983462000},"revenueGrowth@FY2010":{"kind":"computed","op":"ratio","terms":[{"ref":"#1102"},{"ref":"revenue@FY2009"}],"scale":100,"rule":"year-on-year","value":21.730571599089377},"#1103":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q1"},{"ref":"revenue@2010Q1","weight":-1}],"value":218149000},"revenueGrowth@2011Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1103"},{"ref":"revenue@2010Q1"}],"scale":100,"rule":"year-on-year","value":18.31410406555665},"#1104":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q2"},{"ref":"revenue@2010Q2","weight":-1}],"value":55636000},"revenueGrowth@2011Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1104"},{"ref":"revenue@2010Q2"}],"scale":100,"rule":"year-on-year","value":3.9221464227579883},"#1105":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q3"},{"ref":"revenue@2010Q3","weight":-1}],"value":108634000},"revenueGrowth@2011Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1105"},{"ref":"revenue@2010Q3"}],"scale":100,"rule":"year-on-year","value":7.4317515589137795},"#1106":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2011Q4"},{"ref":"revenue@2010Q4","weight":-1}],"value":188177000},"revenueGrowth@2011Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1106"},{"ref":"revenue@2010Q4"}],"scale":100,"rule":"year-on-year","value":13.088279480744935},"#1107":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2011"},{"ref":"revenue@FY2010","weight":-1}],"value":570596000},"revenueGrowth@FY2011":{"kind":"computed","op":"ratio","terms":[{"ref":"#1107"},{"ref":"revenue@FY2010"}],"scale":100,"rule":"year-on-year","value":10.357206322768464},"#1108":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q1"},{"ref":"revenue@2011Q1","weight":-1}],"value":255443000},"revenueGrowth@2012Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1108"},{"ref":"revenue@2011Q1"}],"scale":100,"rule":"year-on-year","value":18.12549758674862},"#1109":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q2"},{"ref":"revenue@2011Q2","weight":-1}],"value":421681000},"revenueGrowth@2012Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1109"},{"ref":"revenue@2011Q2"}],"scale":100,"rule":"year-on-year","value":28.605123647945074},"#1110":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q3"},{"ref":"revenue@2011Q3","weight":-1}],"value":406183000},"revenueGrowth@2012Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1110"},{"ref":"revenue@2011Q3"}],"scale":100,"rule":"year-on-year","value":25.86512004350514},"#1111":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2012Q4"},{"ref":"revenue@2011Q4","weight":-1}],"value":313028000},"revenueGrowth@2012Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1111"},{"ref":"revenue@2011Q4"}],"scale":100,"rule":"year-on-year","value":19.252255172273824},"#1112":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2012"},{"ref":"revenue@FY2011","weight":-1}],"value":1396335000},"revenueGrowth@FY2012":{"kind":"computed","op":"ratio","terms":[{"ref":"#1112"},{"ref":"revenue@FY2011"}],"scale":100,"rule":"year-on-year","value":22.96692388603836},"#1113":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q1"},{"ref":"revenue@2012Q1","weight":-1}],"value":299087000},"revenueGrowth@2013Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1113"},{"ref":"revenue@2012Q1"}],"scale":100,"rule":"year-on-year","value":17.965934722735312},"#1114":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q2"},{"ref":"revenue@2012Q2","weight":-1}],"value":439284000},"revenueGrowth@2013Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1114"},{"ref":"revenue@2012Q2"}],"scale":100,"rule":"year-on-year","value":23.1711138047479},"#1115":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q3"},{"ref":"revenue@2012Q3","weight":-1}],"value":363575000},"revenueGrowth@2013Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1115"},{"ref":"revenue@2012Q3"}],"scale":100,"rule":"year-on-year","value":18.39421989181269},"#1116":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2013Q4"},{"ref":"revenue@2012Q4","weight":-1}],"value":340535000},"revenueGrowth@2013Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1116"},{"ref":"revenue@2012Q4"}],"scale":100,"rule":"year-on-year","value":17.56279277982957},"#1117":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2013"},{"ref":"revenue@FY2012","weight":-1}],"value":1442481000},"revenueGrowth@FY2013":{"kind":"computed","op":"ratio","terms":[{"ref":"#1117"},{"ref":"revenue@FY2012"}],"scale":100,"rule":"year-on-year","value":19.294565348243076},"#1118":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q1"},{"ref":"revenue@2013Q1","weight":-1}],"value":297031000},"revenueGrowth@2014Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1118"},{"ref":"revenue@2013Q1"}],"scale":100,"rule":"year-on-year","value":15.1250717984023},"#1119":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q2"},{"ref":"revenue@2013Q2","weight":-1}],"value":176528000},"revenueGrowth@2014Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1119"},{"ref":"revenue@2013Q2"}],"scale":100,"rule":"year-on-year","value":7.559729520236735},"#1120":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q3"},{"ref":"revenue@2013Q3","weight":-1}],"value":286301000},"revenueGrowth@2014Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1120"},{"ref":"revenue@2013Q3"}],"scale":100,"rule":"year-on-year","value":12.234316904023546},"#1121":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2014Q4"},{"ref":"revenue@2013Q4","weight":-1}],"value":259448000},"revenueGrowth@2014Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1121"},{"ref":"revenue@2013Q4"}],"scale":100,"rule":"year-on-year","value":11.381834198145913},"#1122":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2014"},{"ref":"revenue@FY2013","weight":-1}],"value":1019308000},"revenueGrowth@FY2014":{"kind":"computed","op":"ratio","terms":[{"ref":"#1122"},{"ref":"revenue@FY2013"}],"scale":100,"rule":"year-on-year","value":11.429037870486347},"#1123":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q1"},{"ref":"revenue@2014Q1","weight":-1}],"value":171991000},"revenueGrowth@2015Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1123"},{"ref":"revenue@2014Q1"}],"scale":100,"rule":"year-on-year","value":7.607316321245472},"#1124":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q2"},{"ref":"revenue@2014Q2","weight":-1}],"value":214842000},"revenueGrowth@2015Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1124"},{"ref":"revenue@2014Q2"}],"scale":100,"rule":"year-on-year","value":8.55386007059935},"#1125":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q3"},{"ref":"revenue@2014Q3","weight":-1}],"value":174121000},"revenueGrowth@2015Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1125"},{"ref":"revenue@2014Q3"}],"scale":100,"rule":"year-on-year","value":6.629523980676555},"#1126":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2015Q4"},{"ref":"revenue@2014Q4","weight":-1}],"value":133662000},"revenueGrowth@2015Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1126"},{"ref":"revenue@2014Q4"}],"scale":100,"rule":"year-on-year","value":5.264480452472298},"#1127":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@FY2015"},{"ref":"revenue@FY2014","weight":-1}],"value":694616000},"revenueGrowth@FY2015":{"kind":"computed","op":"ratio","terms":[{"ref":"#1127"},{"ref":"revenue@FY2014"}],"scale":100,"rule":"year-on-year","value":6.989572936465671},"#1128":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q1"},{"ref":"revenue@2015Q1","weight":-1}],"value":175501000},"revenueGrowth@2016Q1":{"kind":"computed","op":"ratio","terms":[{"ref":"#1128"},{"ref":"revenue@2015Q1"}],"scale":100,"rule":"year-on-year","value":7.213790880998205},"#1129":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q2"},{"ref":"revenue@2015Q2","weight":-1}],"value":55969000},"revenueGrowth@2016Q2":{"kind":"computed","op":"ratio","terms":[{"ref":"#1129"},{"ref":"revenue@2015Q2"}],"scale":100,"rule":"year-on-year","value":2.052793345265691},"#1130":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q3"},{"ref":"revenue@2015Q3","weight":-1}],"value":22607000},"revenueGrowth@2016Q3":{"kind":"computed","op":"ratio","terms":[{"ref":"#1130"},{"ref":"revenue@2015Q3"}],"scale":100,"rule":"year-on-year","value":0.8072288167154662},"#1131":{"kind":"computed","op":"sum","terms":[{"ref":"revenue@2016Q4"},{"ref":"revenue@2015Q4","weight":-1}],"value":1030000},"revenueGrowth@2016Q4":{"kind":"computed","op":"ratio","terms":[{"ref":"#1131"},{"ref":"revenue@2015Q4"}],"scale":100,"rule":"year-on-year","value":0.038539221328126594},"equity@FY2008":{"kind":"filed","concept":"StockholdersEquity","filing":25,"unit":"USD","end":"2008-12-31","value":662117000}},"quality":[{"metric":"revenue","periodKey":"FY2019","rule":"period-consistency","severity":"warning","message":"Quarters sum to 1.2044e+10 but the year reports 1.1598e+10 (3.70% apart) — likely a restatement between the quarterly and annual filings."},{"metric":"grossProfit","periodKey":"2019Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.6460e+8 ≠ revenue − cost 8.5690e+8 (45.78% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q1","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.0580e+8 ≠ revenue − cost 3.2390e+8 (20.18% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q2","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 3.5390e+8 ≠ revenue − cost 3.2220e+8 (8.96% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q3","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 5.0330e+8 ≠ revenue − cost 4.5770e+8 (9.06% apart) — check whether revenue includes a component outside the cost base."},{"metric":"grossProfit","periodKey":"2020Q4","rule":"statement-arithmetic","severity":"warning","message":"Gross profit 4.7110e+8 ≠ revenue − cost 6.3030e+8 (25.26% apart) — check whether revenue includes a component outside the cost base."},{"metric":"sharesOutstanding","periodKey":"2012Q3","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 988.5x (2.272e+4 against 2.246e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2019Q2","rule":"shares-outstanding-scale","severity":"error","message":"Shares outstanding differ from diluted shares by 1036x (1.858e+10 against 1.793e+7) — a unit-scale tagging error, not an instant-versus-average difference."},{"metric":"sharesOutstanding","periodKey":"2013Q1","rule":"impossible-sign","severity":"error","message":"Shares outstanding reports -2.4366e+7, and cannot be negative — usually a standalone quarter differenced across a restatement. Withheld rather than charted."},{"metric":"dilutedShares","periodKey":"2010Q3","rule":"identity-conflict","severity":"info","message":"Reported dilutedShares disagrees with netIncome / dilutedEps in 82 of 82 period(s), by up to 6.7% — this issuer means something different by it, so the missing periods are left empty rather than inferred."},{"metric":"operatingExpenses","periodKey":"2015Q4","rule":"identity-conflict","severity":"info","message":"Reported operatingExpenses disagrees with grossProfit - operatingIncome in 82 of 82 period(s), by up to 25.8% — this issuer means something different by it, so the missing periods are left empty rather than inferred."}]}